Highlights

[PETONE] YoY Annualized Quarter Result on 2009-09-30 [#1]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 25-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Sep-2009  [#1]
Profit Trend QoQ -     69.49%    YoY -     0.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 13,500 33,384 30,544 28,960 53,544 49,440 99,404 -28.28%
  YoY % -59.56% 9.30% 5.47% -45.91% 8.30% -50.26% -
  Horiz. % 13.58% 33.58% 30.73% 29.13% 53.87% 49.74% 100.00%
PBT -26,788 23,776 -6,328 328 -432 -3,204 5,108 -
  YoY % -212.67% 475.73% -2,029.27% 175.93% 86.52% -162.73% -
  Horiz. % -524.43% 465.47% -123.88% 6.42% -8.46% -62.73% 100.00%
Tax 3,092 -6,136 4,560 -1,156 -1,084 -344 -388 -
  YoY % 150.39% -234.56% 494.46% -6.64% -215.12% 11.34% -
  Horiz. % -796.91% 1,581.44% -1,175.26% 297.94% 279.38% 88.66% 100.00%
NP -23,696 17,640 -1,768 -828 -1,516 -3,548 4,720 -
  YoY % -234.33% 1,097.74% -113.53% 45.38% 57.27% -175.17% -
  Horiz. % -502.03% 373.73% -37.46% -17.54% -32.12% -75.17% 100.00%
NP to SH -23,696 17,640 -272 -1,516 -1,516 -3,548 4,720 -
  YoY % -234.33% 6,585.29% 82.06% 0.00% 57.27% -175.17% -
  Horiz. % -502.03% 373.73% -5.76% -32.12% -32.12% -75.17% 100.00%
Tax Rate - % 25.81 % - % 352.44 % - % - % 7.60 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 339.61% 0.00% 4,637.37% 0.00% 0.00% 100.00%
Total Cost 37,196 15,744 32,312 29,788 55,060 52,988 94,684 -14.41%
  YoY % 136.26% -51.28% 8.47% -45.90% 3.91% -44.04% -
  Horiz. % 39.28% 16.63% 34.13% 31.46% 58.15% 55.96% 100.00%
Net Worth -16,964 30,245 41,303 114,449 64,126 75,912 76,977 -
  YoY % -156.09% -26.77% -63.91% 78.47% -15.52% -1.38% -
  Horiz. % -22.04% 39.29% 53.66% 148.68% 83.31% 98.62% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth -16,964 30,245 41,303 114,449 64,126 75,912 76,977 -
  YoY % -156.09% -26.77% -63.91% 78.47% -15.52% -1.38% -
  Horiz. % -22.04% 39.29% 53.66% 148.68% 83.31% 98.62% 100.00%
NOSH 50,806 50,806 45,333 84,222 42,111 42,037 41,992 3.22%
  YoY % -0.00% 12.07% -46.17% 100.00% 0.17% 0.11% -
  Horiz. % 120.99% 120.99% 107.95% 200.56% 100.28% 100.11% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -175.53 % 52.84 % -5.79 % -2.86 % -2.83 % -7.18 % 4.75 % -
  YoY % -432.19% 1,012.61% -102.45% -1.06% 60.58% -251.16% -
  Horiz. % -3,695.37% 1,112.42% -121.89% -60.21% -59.58% -151.16% 100.00%
ROE 0.00 % 58.32 % -0.66 % -1.32 % -2.36 % -4.67 % 6.13 % -
  YoY % 0.00% 8,936.36% 50.00% 44.07% 49.46% -176.18% -
  Horiz. % 0.00% 951.39% -10.77% -21.53% -38.50% -76.18% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 26.57 65.71 67.38 34.39 127.15 117.61 236.72 -30.52%
  YoY % -59.56% -2.48% 95.93% -72.95% 8.11% -50.32% -
  Horiz. % 11.22% 27.76% 28.46% 14.53% 53.71% 49.68% 100.00%
EPS -46.64 34.72 -0.60 -3.28 -3.60 -8.44 11.24 -
  YoY % -234.33% 5,886.67% 81.71% 8.89% 57.35% -175.09% -
  Horiz. % -414.95% 308.90% -5.34% -29.18% -32.03% -75.09% 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 -0.3339 0.5953 0.9111 1.3589 1.5228 1.8058 1.8331 -
  YoY % -156.09% -34.66% -32.95% -10.76% -15.67% -1.49% -
  Horiz. % -18.22% 32.48% 49.70% 74.13% 83.07% 98.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 26.57 65.71 60.12 57.00 105.39 97.31 195.66 -28.28%
  YoY % -59.56% 9.30% 5.47% -45.92% 8.30% -50.27% -
  Horiz. % 13.58% 33.58% 30.73% 29.13% 53.86% 49.73% 100.00%
EPS -46.64 34.72 -0.54 -2.98 -2.98 -6.98 9.29 -
  YoY % -234.33% 6,529.63% 81.88% 0.00% 57.31% -175.13% -
  Horiz. % -502.05% 373.74% -5.81% -32.08% -32.08% -75.13% 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 -0.3339 0.5953 0.8130 2.2527 1.2622 1.4942 1.5152 -
  YoY % -156.09% -26.78% -63.91% 78.47% -15.53% -1.39% -
  Horiz. % -22.04% 39.29% 53.66% 148.67% 83.30% 98.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.1800 1.1700 1.2200 1.4500 1.2000 0.7400 0.6200 -
P/RPS 0.68 1.78 1.81 4.22 0.94 0.63 0.26 17.36%
  YoY % -61.80% -1.66% -57.11% 348.94% 49.21% 142.31% -
  Horiz. % 261.54% 684.62% 696.15% 1,623.08% 361.54% 242.31% 100.00%
P/EPS -0.39 3.37 -203.33 -80.56 -33.33 -8.77 5.52 -
  YoY % -111.57% 101.66% -152.40% -141.70% -280.05% -258.88% -
  Horiz. % -7.07% 61.05% -3,683.51% -1,459.42% -603.80% -158.88% 100.00%
EY -259.11 29.68 -0.49 -1.24 -3.00 -11.41 18.13 -
  YoY % -973.01% 6,157.14% 60.48% 58.67% 73.71% -162.93% -
  Horiz. % -1,429.18% 163.71% -2.70% -6.84% -16.55% -62.93% 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 1.97 1.34 1.07 0.79 0.41 0.34 -
  YoY % 0.00% 47.01% 25.23% 35.44% 92.68% 20.59% -
  Horiz. % 0.00% 579.41% 394.12% 314.71% 232.35% 120.59% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 02/07/12 30/11/10 25/11/09 28/11/08 30/11/07 15/11/06 -
Price 0.1700 0.6900 1.1400 1.3200 1.2600 0.6300 0.6800 -
P/RPS 0.64 1.05 1.69 3.84 0.99 0.54 0.29 14.09%
  YoY % -39.05% -37.87% -55.99% 287.88% 83.33% 86.21% -
  Horiz. % 220.69% 362.07% 582.76% 1,324.14% 341.38% 186.21% 100.00%
P/EPS -0.36 1.99 -190.00 -73.33 -35.00 -7.46 6.05 -
  YoY % -118.09% 101.05% -159.10% -109.51% -369.17% -223.31% -
  Horiz. % -5.95% 32.89% -3,140.50% -1,212.07% -578.51% -123.31% 100.00%
EY -274.35 50.32 -0.53 -1.36 -2.86 -13.40 16.53 -
  YoY % -645.21% 9,594.34% 61.03% 52.45% 78.66% -181.06% -
  Horiz. % -1,659.71% 304.42% -3.21% -8.23% -17.30% -81.06% 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 1.16 1.25 0.97 0.83 0.35 0.37 -
  YoY % 0.00% -7.20% 28.87% 16.87% 137.14% -5.41% -
  Horiz. % 0.00% 313.51% 337.84% 262.16% 224.32% 94.59% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers