Highlights

[PETONE] YoY TTM Result on 2007-03-31 [#3]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 31-May-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
Quarter 31-Mar-2007  [#3]
Profit Trend QoQ -     -17.65%    YoY -     155.78%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 38,331 60,004 59,745 92,943 100,960 128,655 96,175 -14.21%
  YoY % -36.12% 0.43% -35.72% -7.94% -21.53% 33.77% -
  Horiz. % 39.86% 62.39% 62.12% 96.64% 104.98% 133.77% 100.00%
PBT -2,693 -9,510 -2,300 3,259 -7,664 -2,120 -2,840 -0.88%
  YoY % 71.68% -313.48% -170.57% 142.52% -261.51% 25.35% -
  Horiz. % 94.82% 334.86% 80.99% -114.75% 269.86% 74.65% 100.00%
Tax 3,090 -7,206 -112 773 435 -610 946 21.80%
  YoY % 142.88% -6,333.93% -114.49% 77.70% 171.31% -164.48% -
  Horiz. % 326.64% -761.73% -11.84% 81.71% 45.98% -64.48% 100.00%
NP 397 -16,716 -2,412 4,032 -7,229 -2,730 -1,894 -
  YoY % 102.37% -593.03% -159.82% 155.78% -164.80% -44.14% -
  Horiz. % -20.96% 882.58% 127.35% -212.88% 381.68% 144.14% 100.00%
NP to SH 495 -16,836 -2,412 4,032 -7,229 -2,730 -1,894 -
  YoY % 102.94% -598.01% -159.82% 155.78% -164.80% -44.14% -
  Horiz. % -26.14% 888.91% 127.35% -212.88% 381.68% 144.14% 100.00%
Tax Rate - % - % - % -23.72 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 37,934 76,720 62,157 88,911 108,189 131,385 98,069 -14.63%
  YoY % -50.56% 23.43% -30.09% -17.82% -17.65% 33.97% -
  Horiz. % 38.68% 78.23% 63.38% 90.66% 110.32% 133.97% 100.00%
Net Worth 19,310 58,930 72,747 77,283 76,051 79,796 82,694 -21.52%
  YoY % -67.23% -18.99% -5.87% 1.62% -4.69% -3.51% -
  Horiz. % 23.35% 71.26% 87.97% 93.46% 91.97% 96.49% 100.00%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 0 0 0 0 0 419 399 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 5.13% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 105.13% 100.00%
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 19,310 58,930 72,747 77,283 76,051 79,796 82,694 -21.52%
  YoY % -67.23% -18.99% -5.87% 1.62% -4.69% -3.51% -
  Horiz. % 23.35% 71.26% 87.97% 93.46% 91.97% 96.49% 100.00%
NOSH 19,310 41,738 41,914 42,070 44,285 41,997 39,949 -11.41%
  YoY % -53.73% -0.42% -0.37% -5.00% 5.45% 5.13% -
  Horiz. % 48.34% 104.48% 104.92% 105.31% 110.85% 105.13% 100.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 1.04 % -27.86 % -4.04 % 4.34 % -7.16 % -2.12 % -1.97 % -
  YoY % 103.73% -589.60% -193.09% 160.61% -237.74% -7.61% -
  Horiz. % -52.79% 1,414.21% 205.08% -220.30% 363.45% 107.61% 100.00%
ROE 2.56 % -28.57 % -3.32 % 5.22 % -9.51 % -3.42 % -2.29 % -
  YoY % 108.96% -760.54% -163.60% 154.89% -178.07% -49.34% -
  Horiz. % -111.79% 1,247.60% 144.98% -227.95% 415.28% 149.34% 100.00%
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 198.50 143.76 142.54 220.92 227.97 306.34 240.74 -3.16%
  YoY % 38.08% 0.86% -35.48% -3.09% -25.58% 27.25% -
  Horiz. % 82.45% 59.72% 59.21% 91.77% 94.70% 127.25% 100.00%
EPS 2.56 -40.34 -5.75 9.58 -16.32 -6.50 -4.74 -
  YoY % 106.35% -601.57% -160.02% 158.70% -151.08% -37.13% -
  Horiz. % -54.01% 851.05% 121.31% -202.11% 344.30% 137.13% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.0000 1.4119 1.7356 1.8370 1.7173 1.9000 2.0700 -11.41%
  YoY % -29.17% -18.65% -5.52% 6.97% -9.62% -8.21% -
  Horiz. % 48.31% 68.21% 83.85% 88.74% 82.96% 91.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 75.45 118.11 117.60 182.94 198.72 253.23 189.30 -14.21%
  YoY % -36.12% 0.43% -35.72% -7.94% -21.53% 33.77% -
  Horiz. % 39.86% 62.39% 62.12% 96.64% 104.98% 133.77% 100.00%
EPS 0.97 -33.14 -4.75 7.94 -14.23 -5.37 -3.73 -
  YoY % 102.93% -597.68% -159.82% 155.80% -164.99% -43.97% -
  Horiz. % -26.01% 888.47% 127.35% -212.87% 381.50% 143.97% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.83 0.79 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 5.06% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 105.06% 100.00%
NAPS 0.3801 1.1599 1.4319 1.5212 1.4969 1.5706 1.6277 -21.52%
  YoY % -67.23% -19.00% -5.87% 1.62% -4.69% -3.51% -
  Horiz. % 23.35% 71.26% 87.97% 93.46% 91.96% 96.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.3300 0.9000 0.6500 0.8300 0.7800 1.0000 1.2900 -
P/RPS 0.67 0.63 0.46 0.38 0.34 0.33 0.54 3.66%
  YoY % 6.35% 36.96% 21.05% 11.76% 3.03% -38.89% -
  Horiz. % 124.07% 116.67% 85.19% 70.37% 62.96% 61.11% 100.00%
P/EPS 51.88 -2.23 -11.30 8.66 -4.78 -15.38 -27.21 -
  YoY % 2,426.46% 80.27% -230.48% 281.17% 68.92% 43.48% -
  Horiz. % -190.67% 8.20% 41.53% -31.83% 17.57% 56.52% 100.00%
EY 1.93 -44.82 -8.85 11.55 -20.93 -6.50 -3.68 -
  YoY % 104.31% -406.44% -176.62% 155.18% -222.00% -76.63% -
  Horiz. % -52.45% 1,217.93% 240.49% -313.86% 568.75% 176.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.00 0.78 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 28.21% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 128.21% 100.00%
P/NAPS 1.33 0.64 0.37 0.45 0.45 0.53 0.62 13.56%
  YoY % 107.81% 72.97% -17.78% 0.00% -15.09% -14.52% -
  Horiz. % 214.52% 103.23% 59.68% 72.58% 72.58% 85.48% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 22/05/09 29/05/08 31/05/07 26/05/06 31/05/05 27/05/04 -
Price 1.3300 1.3600 0.7000 0.6900 0.8300 0.9000 1.1600 -
P/RPS 0.67 0.95 0.49 0.31 0.36 0.29 0.48 5.71%
  YoY % -29.47% 93.88% 58.06% -13.89% 24.14% -39.58% -
  Horiz. % 139.58% 197.92% 102.08% 64.58% 75.00% 60.42% 100.00%
P/EPS 51.88 -3.37 -12.16 7.20 -5.08 -13.85 -24.47 -
  YoY % 1,639.47% 72.29% -268.89% 241.73% 63.32% 43.40% -
  Horiz. % -212.01% 13.77% 49.69% -29.42% 20.76% 56.60% 100.00%
EY 1.93 -29.66 -8.22 13.89 -19.67 -7.22 -4.09 -
  YoY % 106.51% -260.83% -159.18% 170.62% -172.44% -76.53% -
  Horiz. % -47.19% 725.18% 200.98% -339.61% 480.93% 176.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.11 0.86 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 29.07% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 129.07% 100.00%
P/NAPS 1.33 0.96 0.40 0.38 0.48 0.47 0.56 15.50%
  YoY % 38.54% 140.00% 5.26% -20.83% 2.13% -16.07% -
  Horiz. % 237.50% 171.43% 71.43% 67.86% 85.71% 83.93% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers