Highlights

[PETONE] YoY Annualized Quarter Result on 2008-12-31 [#2]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 26-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Dec-2008  [#2]
Profit Trend QoQ -     -402.90%    YoY -     -194.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 31,974 30,334 25,108 64,746 49,612 95,008 98,722 -17.12%
  YoY % 5.41% 20.81% -61.22% 30.50% -47.78% -3.76% -
  Horiz. % 32.39% 30.73% 25.43% 65.58% 50.25% 96.24% 100.00%
PBT 9,482 -17,566 1,368 -116 -1,446 4,102 -6,382 -
  YoY % 153.98% -1,384.06% 1,279.31% 91.98% -135.25% 164.27% -
  Horiz. % -148.57% 275.24% -21.44% 1.82% 22.66% -64.27% 100.00%
Tax -2,618 2,178 -660 -7,218 -1,146 -396 4 -
  YoY % -220.20% 430.00% 90.86% -529.84% -189.39% -10,000.00% -
  Horiz. % -65,450.00% 54,450.00% -16,500.00% -180,450.00% -28,650.00% -9,900.00% 100.00%
NP 6,864 -15,388 708 -7,334 -2,592 3,706 -6,378 -
  YoY % 144.61% -2,273.45% 109.65% -182.95% -169.94% 158.11% -
  Horiz. % -107.62% 241.27% -11.10% 114.99% 40.64% -58.11% 100.00%
NP to SH 6,864 -15,388 708 -7,624 -2,592 3,706 -6,378 -
  YoY % 144.61% -2,273.45% 109.29% -194.14% -169.94% 158.11% -
  Horiz. % -107.62% 241.27% -11.10% 119.54% 40.64% -58.11% 100.00%
Tax Rate 27.61 % - % 48.25 % - % - % 9.65 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 286.11% 0.00% 500.00% 0.00% 0.00% 100.00% -
Total Cost 25,110 45,722 24,400 72,080 52,204 91,302 105,100 -21.22%
  YoY % -45.08% 87.39% -66.15% 38.07% -42.82% -13.13% -
  Horiz. % 23.89% 43.50% 23.22% 68.58% 49.67% 86.87% 100.00%
Net Worth 29,100 3,432,785 6,111 64,493 73,817 78,309 72,666 -14.14%
  YoY % -99.15% 56,072.86% -90.52% -12.63% -5.74% 7.77% -
  Horiz. % 40.05% 4,724.04% 8.41% 88.75% 101.58% 107.77% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 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
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 29,100 3,432,785 6,111 64,493 73,817 78,309 72,666 -14.14%
  YoY % -99.15% 56,072.86% -90.52% -12.63% -5.74% 7.77% -
  Horiz. % 40.05% 4,724.04% 8.41% 88.75% 101.58% 107.77% 100.00%
NOSH 50,769 4,543,125 6,111 43,665 41,941 42,018 42,015 3.20%
  YoY % -98.88% 74,242.06% -86.00% 4.11% -0.18% 0.01% -
  Horiz. % 120.83% 10,812.89% 14.54% 103.93% 99.82% 100.01% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 21.47 % -50.73 % 2.82 % -11.33 % -5.22 % 3.90 % -6.46 % -
  YoY % 142.32% -1,898.94% 124.89% -117.05% -233.85% 160.37% -
  Horiz. % -332.35% 785.29% -43.65% 175.39% 80.80% -60.37% 100.00%
ROE 23.59 % -0.45 % 11.59 % -11.82 % -3.51 % 4.73 % -8.78 % -
  YoY % 5,342.22% -103.88% 198.05% -236.75% -174.21% 153.87% -
  Horiz. % -268.68% 5.13% -132.00% 134.62% 39.98% -53.87% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 62.98 0.67 410.86 148.28 118.29 226.11 234.96 -19.69%
  YoY % 9,300.00% -99.84% 177.08% 25.35% -47.68% -3.77% -
  Horiz. % 26.80% 0.29% 174.86% 63.11% 50.34% 96.23% 100.00%
EPS 13.52 -31.32 0.74 -17.46 -6.18 8.82 -15.18 -
  YoY % 143.17% -4,332.43% 104.24% -182.52% -170.07% 158.10% -
  Horiz. % -89.06% 206.32% -4.87% 115.02% 40.71% -58.10% 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 0.5732 0.7556 1.0000 1.4770 1.7600 1.8637 1.7295 -16.80%
  YoY % -24.14% -24.44% -32.30% -16.08% -5.56% 7.76% -
  Horiz. % 33.14% 43.69% 57.82% 85.40% 101.76% 107.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 62.93 59.71 49.42 127.44 97.65 187.01 194.32 -17.12%
  YoY % 5.39% 20.82% -61.22% 30.51% -47.78% -3.76% -
  Horiz. % 32.38% 30.73% 25.43% 65.58% 50.25% 96.24% 100.00%
EPS 13.51 -30.29 1.39 -15.01 -5.10 7.29 -12.55 -
  YoY % 144.60% -2,279.14% 109.26% -194.31% -169.96% 158.09% -
  Horiz. % -107.65% 241.35% -11.08% 119.60% 40.64% -58.09% 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 0.5728 67.5681 0.1203 1.2694 1.4530 1.5414 1.4303 -14.14%
  YoY % -99.15% 56,066.33% -90.52% -12.64% -5.74% 7.77% -
  Horiz. % 40.05% 4,724.05% 8.41% 88.75% 101.59% 107.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.8600 1.3900 1.4300 0.9400 0.6500 0.7500 0.6200 -
P/RPS 1.37 208.18 0.35 0.63 0.55 0.33 0.26 31.90%
  YoY % -99.34% 59,380.00% -44.44% 14.55% 66.67% 26.92% -
  Horiz. % 526.92% 80,069.23% 134.62% 242.31% 211.54% 126.92% 100.00%
P/EPS 6.36 -410.38 12.34 -5.38 -10.52 8.50 -4.08 -
  YoY % 101.55% -3,425.61% 329.37% 48.86% -223.76% 308.33% -
  Horiz. % -155.88% 10,058.33% -302.45% 131.86% 257.84% -208.33% 100.00%
EY 15.72 -0.24 8.10 -18.57 -9.51 11.76 -24.48 -
  YoY % 6,650.00% -102.96% 143.62% -95.27% -180.87% 148.04% -
  Horiz. % -64.22% 0.98% -33.09% 75.86% 38.85% -48.04% 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 1.50 1.84 1.43 0.64 0.37 0.40 0.36 26.84%
  YoY % -18.48% 28.67% 123.44% 72.97% -7.50% 11.11% -
  Horiz. % 416.67% 511.11% 397.22% 177.78% 102.78% 111.11% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 02/07/12 25/02/11 25/02/10 26/02/09 20/02/08 16/02/07 27/02/06 -
Price 0.6900 1.4700 1.4500 0.9200 0.6300 0.9200 0.9500 -
P/RPS 1.10 220.16 0.35 0.62 0.53 0.41 0.40 18.36%
  YoY % -99.50% 62,802.86% -43.55% 16.98% 29.27% 2.50% -
  Horiz. % 275.00% 55,040.00% 87.50% 155.00% 132.50% 102.50% 100.00%
P/EPS 5.10 -434.00 12.52 -5.27 -10.19 10.43 -6.26 -
  YoY % 101.18% -3,566.45% 337.57% 48.28% -197.70% 266.61% -
  Horiz. % -81.47% 6,932.91% -200.00% 84.19% 162.78% -166.61% 100.00%
EY 19.59 -0.23 7.99 -18.98 -9.81 9.59 -15.98 -
  YoY % 8,617.39% -102.88% 142.10% -93.48% -202.29% 160.01% -
  Horiz. % -122.59% 1.44% -50.00% 118.77% 61.39% -60.01% 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 1.20 1.95 1.45 0.62 0.36 0.49 0.55 13.88%
  YoY % -38.46% 34.48% 133.87% 72.22% -26.53% -10.91% -
  Horiz. % 218.18% 354.55% 263.64% 112.73% 65.45% 89.09% 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.
 


 

289  696  426  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.185-0.015 
 ASB 0.19+0.005 
 XOX 0.045-0.01 
 ARMADA 0.315-0.02 
 HSI-H8W 0.205+0.06 
 LAMBO-WB 0.005-0.005 
 AIRASIA 1.00-0.11 
 KNM 0.22-0.025 
 DSONIC 1.07-0.06 
 PWRWELL 0.32-0.035 
Partners & Brokers