[PETONE] YoY Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[PETONE] PETROL ONE RESOURCES BHD
Announcement Date
16-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -21.48%
YoY- 158.11%
Quarter Report
Latest QR
Upcoming QR
PETONE's Result
PETONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 25,108 64,746 49,612 95,008 98,722 139,794 93,668 -19.68%
PBT 1,368 -116 -1,446 4,102 -6,382 4,390 -1,618 -
Tax -660 -7,218 -1,146 -396 4 74 -248 17.70%
NP 708 -7,334 -2,592 3,706 -6,378 4,464 -1,866 -
-
NP to SH 708 -7,624 -2,592 3,706 -6,378 4,464 -1,866 -
-
Tax Rate 48.25% - - 9.65% - -1.69% - -
Total Cost 24,400 72,080 52,204 91,302 105,100 135,330 95,534 -20.32%
-
Net Worth 6,111 64,493 73,817 78,309 72,666 84,067 82,087 -35.11%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 6,111 64,493 73,817 78,309 72,666 84,067 82,087 -35.11%
NOSH 6,111 43,665 41,941 42,018 42,015 42,033 40,042 -26.87%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 2.82% -11.33% -5.22% 3.90% -6.46% 3.19% -1.99% -
ROE 11.59% -11.82% -3.51% 4.73% -8.78% 5.31% -2.27% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 410.86 148.28 118.29 226.11 234.96 332.57 233.92 9.83%
EPS 0.74 -17.46 -6.18 8.82 -15.18 10.62 -4.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.477 1.76 1.8637 1.7295 2.00 2.05 -11.26%
Adjusted Per Share Value based on latest NOSH - 42,062
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 49.42 127.44 97.65 187.01 194.32 275.16 184.37 -19.68%
EPS 1.39 -15.01 -5.10 7.29 -12.55 8.79 -3.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1203 1.2694 1.453 1.5414 1.4303 1.6547 1.6158 -35.11%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.43 0.94 0.65 0.75 0.62 1.10 1.30 -
P/RPS 0.35 0.63 0.55 0.33 0.26 0.33 0.56 -7.52%
P/EPS 12.34 -5.38 -10.52 8.50 -4.08 10.36 -27.90 -
EY 8.10 -18.57 -9.51 11.76 -24.48 9.65 -3.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.64 0.37 0.40 0.36 0.55 0.63 14.62%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 20/02/08 16/02/07 27/02/06 28/02/05 27/02/04 -
Price 1.45 0.92 0.63 0.92 0.95 1.02 1.30 -
P/RPS 0.35 0.62 0.53 0.41 0.40 0.31 0.56 -7.52%
P/EPS 12.52 -5.27 -10.19 10.43 -6.26 9.60 -27.90 -
EY 7.99 -18.98 -9.81 9.59 -15.98 10.41 -3.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.62 0.36 0.49 0.55 0.51 0.63 14.89%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment