Highlights

[PETONE] YoY Annualized Quarter Result on 2009-06-30 [#4]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 28-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Jun-2009  [#4]
Profit Trend QoQ -     50.38%    YoY -     57.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 30,925 30,541 30,987 63,731 49,857 91,152 98,101 -17.49%
  YoY % 1.26% -1.44% -51.38% 27.83% -45.30% -7.08% -
  Horiz. % 31.52% 31.13% 31.59% 64.96% 50.82% 92.92% 100.00%
PBT -26,293 -38,058 -2,446 -2,177 -8,983 158 1,178 -
  YoY % 30.91% -1,455.93% -12.36% 75.77% -5,785.44% -86.59% -
  Horiz. % -2,232.00% -3,230.73% -207.64% -184.80% -762.56% 13.41% 100.00%
Tax -10,812 11,030 -1,097 -2,130 -2,828 731 -1,323 41.88%
  YoY % -198.02% 1,105.47% 48.50% 24.68% -486.87% 155.25% -
  Horiz. % 817.23% -833.71% 82.92% 161.00% 213.76% -55.25% 100.00%
NP -37,105 -27,028 -3,543 -4,307 -11,811 889 -145 151.75%
  YoY % -37.28% -662.86% 17.74% 63.53% -1,428.57% 713.10% -
  Horiz. % 25,589.65% 18,640.00% 2,443.45% 2,970.34% 8,145.52% -613.10% 100.00%
NP to SH -37,105 -26,654 -2,699 -4,969 -11,811 889 -145 151.75%
  YoY % -39.21% -887.55% 45.68% 57.93% -1,428.57% 713.10% -
  Horiz. % 25,589.65% 18,382.07% 1,861.38% 3,426.90% 8,145.52% -613.10% 100.00%
Tax Rate - % - % - % - % - % -462.66 % 112.31 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -511.95% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% -411.95% 100.00%
Total Cost 68,030 57,569 34,530 68,038 61,668 90,263 98,246 -5.94%
  YoY % 18.17% 66.72% -49.25% 10.33% -31.68% -8.13% -
  Horiz. % 69.24% 58.60% 35.15% 69.25% 62.77% 91.87% 100.00%
Net Worth -12,558 25,745 34,240 52,916 65,157 76,749 75,331 -
  YoY % -148.78% -24.81% -35.29% -18.79% -15.10% 1.88% -
  Horiz. % -16.67% 34.18% 45.45% 70.24% 86.49% 101.88% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth -12,558 25,745 34,240 52,916 65,157 76,749 75,331 -
  YoY % -148.78% -24.81% -35.29% -18.79% -15.10% 1.88% -
  Horiz. % -16.67% 34.18% 45.45% 70.24% 86.49% 101.88% 100.00%
NOSH 50,804 50,971 26,961 38,546 42,002 41,981 41,714 3.34%
  YoY % -0.33% 89.06% -30.06% -8.23% 0.05% 0.64% -
  Horiz. % 121.79% 122.19% 64.63% 92.41% 100.69% 100.64% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -119.98 % -88.50 % -11.43 % -6.76 % -23.69 % 0.98 % -0.15 % 204.37%
  YoY % -35.57% -674.28% -69.08% 71.46% -2,517.35% 753.33% -
  Horiz. % 79,986.66% 59,000.00% 7,620.00% 4,506.67% 15,793.33% -653.33% 100.00%
ROE 0.00 % -103.53 % -7.88 % -9.39 % -18.13 % 1.16 % -0.19 % -
  YoY % 0.00% -1,213.83% 16.08% 48.21% -1,662.93% 710.53% -
  Horiz. % -0.00% 54,489.47% 4,147.37% 4,942.11% 9,542.11% -610.53% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 60.87 59.92 114.93 165.34 118.70 217.13 235.17 -20.15%
  YoY % 1.59% -47.86% -30.49% 39.29% -45.33% -7.67% -
  Horiz. % 25.88% 25.48% 48.87% 70.31% 50.47% 92.33% 100.00%
EPS -73.03 -57.08 -6.05 -10.26 -28.12 2.12 -0.35 143.34%
  YoY % -27.94% -843.47% 41.03% 63.51% -1,426.42% 705.71% -
  Horiz. % 20,865.71% 16,308.57% 1,728.57% 2,931.43% 8,034.29% -605.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS -0.2472 0.5051 1.2700 1.3728 1.5513 1.8282 1.8059 -
  YoY % -148.94% -60.23% -7.49% -11.51% -15.15% 1.23% -
  Horiz. % -13.69% 27.97% 70.33% 76.02% 85.90% 101.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 60.87 60.11 60.99 125.44 98.13 179.42 193.09 -17.49%
  YoY % 1.26% -1.44% -51.38% 27.83% -45.31% -7.08% -
  Horiz. % 31.52% 31.13% 31.59% 64.96% 50.82% 92.92% 100.00%
EPS -73.03 -52.46 -5.31 -9.78 -23.25 1.75 -0.29 151.08%
  YoY % -39.21% -887.95% 45.71% 57.94% -1,428.57% 703.45% -
  Horiz. % 25,182.76% 18,089.66% 1,831.03% 3,372.41% 8,017.24% -603.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS -0.2472 0.5068 0.6740 1.0416 1.2825 1.5107 1.4828 -
  YoY % -148.78% -24.81% -35.29% -18.78% -15.11% 1.88% -
  Horiz. % -16.67% 34.18% 45.45% 70.25% 86.49% 101.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.6700 1.5100 1.3000 1.4600 1.5300 0.6800 0.8000 -
P/RPS 1.10 2.52 1.13 0.88 1.29 0.31 0.34 21.59%
  YoY % -56.35% 123.01% 28.41% -31.78% 316.13% -8.82% -
  Horiz. % 323.53% 741.18% 332.35% 258.82% 379.41% 91.18% 100.00%
P/EPS -0.92 -2.89 -12.99 -11.33 -5.44 32.11 -230.15 -60.13%
  YoY % 68.17% 77.75% -14.65% -108.27% -116.94% 113.95% -
  Horiz. % 0.40% 1.26% 5.64% 4.92% 2.36% -13.95% 100.00%
EY -109.01 -34.63 -7.70 -8.83 -18.38 3.11 -0.43 151.36%
  YoY % -214.78% -349.74% 12.80% 51.96% -691.00% 823.26% -
  Horiz. % 25,351.16% 8,053.49% 1,790.70% 2,053.49% 4,274.42% -723.26% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.00 2.99 1.02 1.06 0.99 0.37 0.44 -
  YoY % 0.00% 193.14% -3.77% 7.07% 167.57% -15.91% -
  Horiz. % 0.00% 679.55% 231.82% 240.91% 225.00% 84.09% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 27/08/08 30/08/07 29/08/06 -
Price 0.5100 1.3800 1.2700 1.4500 1.2000 0.7000 0.6500 -
P/RPS 0.84 2.30 1.10 0.88 1.01 0.32 0.28 20.07%
  YoY % -63.48% 109.09% 25.00% -12.87% 215.62% 14.29% -
  Horiz. % 300.00% 821.43% 392.86% 314.29% 360.71% 114.29% 100.00%
P/EPS -0.70 -2.64 -12.69 -11.25 -4.27 33.06 -187.00 -60.56%
  YoY % 73.48% 79.20% -12.80% -163.47% -112.92% 117.68% -
  Horiz. % 0.37% 1.41% 6.79% 6.02% 2.28% -17.68% 100.00%
EY -143.20 -37.89 -7.88 -8.89 -23.43 3.03 -0.53 154.04%
  YoY % -277.94% -380.84% 11.36% 62.06% -873.27% 671.70% -
  Horiz. % 27,018.87% 7,149.06% 1,486.79% 1,677.36% 4,420.75% -571.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.00 2.73 1.00 1.06 0.77 0.38 0.36 -
  YoY % 0.00% 173.00% -5.66% 37.66% 102.63% 5.56% -
  Horiz. % 0.00% 758.33% 277.78% 294.44% 213.89% 105.56% 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.
 


 

267  240  579  1096 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 EFORCE 0.725+0.07 
 KNM 0.375+0.01 
 GPACKET 0.525+0.02 
 MYEG 1.68+0.07 
 HSI-C5P 0.275+0.005 
 VSOLAR 0.22-0.01 
 ISTONE 0.2050.00 
 ARMADA 0.230.00 
 HSI-C5J 0.105+0.01 
Partners & Brokers