Highlights

[PETONE] YoY Annualized Quarter Result on 2009-12-31 [#2]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Dec-2009  [#2]
Profit Trend QoQ -     146.70%    YoY -     109.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 28,492 31,974 30,334 25,108 64,746 49,612 95,008 -18.17%
  YoY % -10.89% 5.41% 20.81% -61.22% 30.50% -47.78% -
  Horiz. % 29.99% 33.65% 31.93% 26.43% 68.15% 52.22% 100.00%
PBT -21,408 9,482 -17,566 1,368 -116 -1,446 4,102 -
  YoY % -325.78% 153.98% -1,384.06% 1,279.31% 91.98% -135.25% -
  Horiz. % -521.89% 231.16% -428.23% 33.35% -2.83% -35.25% 100.00%
Tax -1,606 -2,618 2,178 -660 -7,218 -1,146 -396 26.26%
  YoY % 38.66% -220.20% 430.00% 90.86% -529.84% -189.39% -
  Horiz. % 405.56% 661.11% -550.00% 166.67% 1,822.73% 289.39% 100.00%
NP -23,014 6,864 -15,388 708 -7,334 -2,592 3,706 -
  YoY % -435.29% 144.61% -2,273.45% 109.65% -182.95% -169.94% -
  Horiz. % -620.99% 185.21% -415.22% 19.10% -197.90% -69.94% 100.00%
NP to SH -23,014 6,864 -15,388 708 -7,624 -2,592 3,706 -
  YoY % -435.29% 144.61% -2,273.45% 109.29% -194.14% -169.94% -
  Horiz. % -620.99% 185.21% -415.22% 19.10% -205.72% -69.94% 100.00%
Tax Rate - % 27.61 % - % 48.25 % - % - % 9.65 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 286.11% 0.00% 500.00% 0.00% 0.00% 100.00%
Total Cost 51,506 25,110 45,722 24,400 72,080 52,204 91,302 -9.09%
  YoY % 105.12% -45.08% 87.39% -66.15% 38.07% -42.82% -
  Horiz. % 56.41% 27.50% 50.08% 26.72% 78.95% 57.18% 100.00%
Net Worth -22,450 29,100 3,432,785 6,111 64,493 73,817 78,309 -
  YoY % -177.15% -99.15% 56,072.86% -90.52% -12.63% -5.74% -
  Horiz. % -28.67% 37.16% 4,383.63% 7.80% 82.36% 94.26% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth -22,450 29,100 3,432,785 6,111 64,493 73,817 78,309 -
  YoY % -177.15% -99.15% 56,072.86% -90.52% -12.63% -5.74% -
  Horiz. % -28.67% 37.16% 4,383.63% 7.80% 82.36% 94.26% 100.00%
NOSH 50,804 50,769 4,543,125 6,111 43,665 41,941 42,018 3.21%
  YoY % 0.07% -98.88% 74,242.06% -86.00% 4.11% -0.18% -
  Horiz. % 120.91% 120.83% 10,812.29% 14.54% 103.92% 99.82% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -80.77 % 21.47 % -50.73 % 2.82 % -11.33 % -5.22 % 3.90 % -
  YoY % -476.20% 142.32% -1,898.94% 124.89% -117.05% -233.85% -
  Horiz. % -2,071.03% 550.51% -1,300.77% 72.31% -290.51% -133.85% 100.00%
ROE 0.00 % 23.59 % -0.45 % 11.59 % -11.82 % -3.51 % 4.73 % -
  YoY % 0.00% 5,342.22% -103.88% 198.05% -236.75% -174.21% -
  Horiz. % 0.00% 498.73% -9.51% 245.03% -249.89% -74.21% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 56.08 62.98 0.67 410.86 148.28 118.29 226.11 -20.72%
  YoY % -10.96% 9,300.00% -99.84% 177.08% 25.35% -47.68% -
  Horiz. % 24.80% 27.85% 0.30% 181.71% 65.58% 52.32% 100.00%
EPS -45.30 13.52 -31.32 0.74 -17.46 -6.18 8.82 -
  YoY % -435.06% 143.17% -4,332.43% 104.24% -182.52% -170.07% -
  Horiz. % -513.61% 153.29% -355.10% 8.39% -197.96% -70.07% 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 -0.4419 0.5732 0.7556 1.0000 1.4770 1.7600 1.8637 -
  YoY % -177.09% -24.14% -24.44% -32.30% -16.08% -5.56% -
  Horiz. % -23.71% 30.76% 40.54% 53.66% 79.25% 94.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 56.08 62.93 59.71 49.42 127.44 97.65 187.01 -18.17%
  YoY % -10.89% 5.39% 20.82% -61.22% 30.51% -47.78% -
  Horiz. % 29.99% 33.65% 31.93% 26.43% 68.15% 52.22% 100.00%
EPS -45.30 13.51 -30.29 1.39 -15.01 -5.10 7.29 -
  YoY % -435.31% 144.60% -2,279.14% 109.26% -194.31% -169.96% -
  Horiz. % -621.40% 185.32% -415.50% 19.07% -205.90% -69.96% 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 -0.4419 0.5728 67.5681 0.1203 1.2694 1.4530 1.5414 -
  YoY % -177.15% -99.15% 56,066.33% -90.52% -12.64% -5.74% -
  Horiz. % -28.67% 37.16% 4,383.55% 7.80% 82.35% 94.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.1700 0.8600 1.3900 1.4300 0.9400 0.6500 0.7500 -
P/RPS 0.30 1.37 208.18 0.35 0.63 0.55 0.33 -1.57%
  YoY % -78.10% -99.34% 59,380.00% -44.44% 14.55% 66.67% -
  Horiz. % 90.91% 415.15% 63,084.84% 106.06% 190.91% 166.67% 100.00%
P/EPS -0.38 6.36 -410.38 12.34 -5.38 -10.52 8.50 -
  YoY % -105.97% 101.55% -3,425.61% 329.37% 48.86% -223.76% -
  Horiz. % -4.47% 74.82% -4,828.00% 145.18% -63.29% -123.76% 100.00%
EY -266.46 15.72 -0.24 8.10 -18.57 -9.51 11.76 -
  YoY % -1,795.04% 6,650.00% -102.96% 143.62% -95.27% -180.87% -
  Horiz. % -2,265.82% 133.67% -2.04% 68.88% -157.91% -80.87% 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 1.50 1.84 1.43 0.64 0.37 0.40 -
  YoY % 0.00% -18.48% 28.67% 123.44% 72.97% -7.50% -
  Horiz. % 0.00% 375.00% 460.00% 357.50% 160.00% 92.50% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 02/07/12 25/02/11 25/02/10 26/02/09 20/02/08 16/02/07 -
Price 0.1500 0.6900 1.4700 1.4500 0.9200 0.6300 0.9200 -
P/RPS 0.27 1.10 220.16 0.35 0.62 0.53 0.41 -6.72%
  YoY % -75.45% -99.50% 62,802.86% -43.55% 16.98% 29.27% -
  Horiz. % 65.85% 268.29% 53,697.57% 85.37% 151.22% 129.27% 100.00%
P/EPS -0.33 5.10 -434.00 12.52 -5.27 -10.19 10.43 -
  YoY % -106.47% 101.18% -3,566.45% 337.57% 48.28% -197.70% -
  Horiz. % -3.16% 48.90% -4,161.07% 120.04% -50.53% -97.70% 100.00%
EY -301.99 19.59 -0.23 7.99 -18.98 -9.81 9.59 -
  YoY % -1,641.55% 8,617.39% -102.88% 142.10% -93.48% -202.29% -
  Horiz. % -3,149.01% 204.28% -2.40% 83.32% -197.91% -102.29% 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 1.20 1.95 1.45 0.62 0.36 0.49 -
  YoY % 0.00% -38.46% 34.48% 133.87% 72.22% -26.53% -
  Horiz. % 0.00% 244.90% 397.96% 295.92% 126.53% 73.47% 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.
 


 

400  248  531  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.025-0.01 
 SAPNRG 0.270.00 
 VSOLAR 0.15+0.005 
 NETX 0.015-0.005 
 HSI-H6P 0.18-0.085 
 NAIM 1.16+0.185 
 KNM 0.375-0.005 
 HSI-C7F 0.425+0.075 
 DSONIC-WA 0.405-0.005 
 ARMADA 0.225+0.005 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
5. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
6. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
Partners & Brokers