[PETONE] YoY Cumulative 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- 57.03%
YoY- 158.11%
Quarter Report
Latest QR
Upcoming QR
PETONE's Result
PETONE's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 12,554 32,373 24,806 47,504 49,361 69,897 46,834 -19.68%
PBT 684 -58 -723 2,051 -3,191 2,195 -809 -
Tax -330 -3,609 -573 -198 2 37 -124 17.70%
NP 354 -3,667 -1,296 1,853 -3,189 2,232 -933 -
-
NP to SH 354 -3,812 -1,296 1,853 -3,189 2,232 -933 -
-
Tax Rate 48.25% - - 9.65% - -1.69% - -
Total Cost 12,200 36,040 26,102 45,651 52,550 67,665 47,767 -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 5.79% -5.91% -1.76% 2.37% -4.39% 2.66% -1.14% -
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 205.43 74.14 59.14 113.06 117.48 166.29 116.96 9.83%
EPS 0.37 -8.73 -3.09 4.41 -7.59 5.31 -2.33 -
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 24.71 63.72 48.83 93.50 97.16 137.58 92.18 -19.68%
EPS 0.70 -7.50 -2.55 3.65 -6.28 4.39 -1.84 -
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 0.70 1.27 1.10 0.66 0.53 0.66 1.11 -7.38%
P/EPS 24.69 -10.77 -21.04 17.01 -8.17 20.72 -55.79 -
EY 4.05 -9.29 -4.75 5.88 -12.24 4.83 -1.79 -
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 0.71 1.24 1.07 0.81 0.81 0.61 1.11 -7.17%
P/EPS 25.03 -10.54 -20.39 20.86 -12.52 19.21 -55.79 -
EY 3.99 -9.49 -4.90 4.79 -7.99 5.21 -1.79 -
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