Highlights

[PETONE] YoY Annualized Quarter Result on 2009-03-31 [#3]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 22-May-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Mar-2009  [#3]
Profit Trend QoQ -     -31.34%    YoY -     -229.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 31,184 30,293 28,717 62,584 49,084 90,960 97,838 -17.34%
  YoY % 2.94% 5.49% -54.11% 27.50% -46.04% -7.03% -
  Horiz. % 31.87% 30.96% 29.35% 63.97% 50.17% 92.97% 100.00%
PBT 5,052 -16,460 977 -2,464 -1,293 1,982 -3,933 -
  YoY % 130.69% -1,784.18% 139.66% -90.52% -165.23% 150.41% -
  Horiz. % -128.44% 418.47% -24.85% 62.64% 32.88% -50.41% 100.00%
Tax -1,681 1,081 -132 -7,389 -1,748 -622 -276 35.11%
  YoY % -255.49% 919.19% 98.21% -322.73% -180.73% -125.60% -
  Horiz. % 609.18% -391.79% 47.83% 2,677.29% 633.33% 225.60% 100.00%
NP 3,370 -15,378 845 -9,853 -3,041 1,360 -4,209 -
  YoY % 121.92% -1,919.24% 108.58% -223.98% -323.63% 132.31% -
  Horiz. % -80.08% 365.35% -20.08% 234.08% 72.25% -32.31% 100.00%
NP to SH 3,370 -14,880 16 -10,013 -3,041 1,360 -4,209 -
  YoY % 122.65% -93,100.00% 100.16% -229.24% -323.63% 132.31% -
  Horiz. % -80.08% 353.50% -0.38% 237.88% 72.25% -32.31% 100.00%
Tax Rate 33.28 % - % 13.51 % - % - % 31.41 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.95% 0.00% 43.01% 0.00% 0.00% 100.00% -
Total Cost 27,813 45,671 27,872 72,437 52,125 89,600 102,047 -19.46%
  YoY % -39.10% 63.86% -61.52% 38.97% -41.82% -12.20% -
  Horiz. % 27.26% 44.76% 27.31% 70.98% 51.08% 87.80% 100.00%
Net Worth 28,224 34,098 1,197 60,246 72,907 77,108 72,094 -14.46%
  YoY % -17.23% 2,747.17% -98.01% -17.37% -5.45% 6.95% -
  Horiz. % 39.15% 47.30% 1.66% 83.57% 101.13% 106.95% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 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
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 28,224 34,098 1,197 60,246 72,907 77,108 72,094 -14.46%
  YoY % -17.23% 2,747.17% -98.01% -17.37% -5.45% 6.95% -
  Horiz. % 39.15% 47.30% 1.66% 83.57% 101.13% 106.95% 100.00%
NOSH 50,763 48,712 875 42,670 42,007 41,975 41,981 3.21%
  YoY % 4.21% 5,461.33% -97.95% 1.58% 0.08% -0.01% -
  Horiz. % 120.92% 116.03% 2.09% 101.64% 100.06% 99.99% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 10.81 % -50.77 % 2.94 % -15.74 % -6.20 % 1.50 % -4.30 % -
  YoY % 121.29% -1,826.87% 118.68% -153.87% -513.33% 134.88% -
  Horiz. % -251.40% 1,180.70% -68.37% 366.05% 144.19% -34.88% 100.00%
ROE 11.94 % -43.64 % 1.34 % -16.62 % -4.17 % 1.76 % -5.84 % -
  YoY % 127.36% -3,356.72% 108.06% -298.56% -336.93% 130.14% -
  Horiz. % -204.45% 747.26% -22.95% 284.59% 71.40% -30.14% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 61.43 62.19 3,278.56 146.67 116.85 216.70 233.05 -19.91%
  YoY % -1.22% -98.10% 2,135.33% 25.52% -46.08% -7.02% -
  Horiz. % 26.36% 26.69% 1,406.81% 62.93% 50.14% 92.98% 100.00%
EPS 6.64 -30.55 1.83 -23.47 -7.24 3.24 -10.03 -
  YoY % 121.73% -1,769.40% 107.80% -224.17% -323.46% 132.30% -
  Horiz. % -66.20% 304.59% -18.25% 234.00% 72.18% -32.30% 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 0.5560 0.7000 1.3673 1.4119 1.7356 1.8370 1.7173 -17.12%
  YoY % -20.57% -48.80% -3.16% -18.65% -5.52% 6.97% -
  Horiz. % 32.38% 40.76% 79.62% 82.22% 101.07% 106.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 61.38 59.63 56.52 123.19 96.61 179.04 192.58 -17.34%
  YoY % 2.93% 5.50% -54.12% 27.51% -46.04% -7.03% -
  Horiz. % 31.87% 30.96% 29.35% 63.97% 50.17% 92.97% 100.00%
EPS 6.63 -29.29 0.03 -19.71 -5.99 2.68 -8.29 -
  YoY % 122.64% -97,733.34% 100.15% -229.05% -323.51% 132.33% -
  Horiz. % -79.98% 353.32% -0.36% 237.76% 72.26% -32.33% 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 0.5555 0.6712 0.0236 1.1858 1.4351 1.5177 1.4191 -14.46%
  YoY % -17.24% 2,744.07% -98.01% -17.37% -5.44% 6.95% -
  Horiz. % 39.14% 47.30% 1.66% 83.56% 101.13% 106.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.9000 1.4000 1.3300 0.9000 0.6500 0.8300 0.7800 -
P/RPS 1.47 2.25 0.04 0.61 0.56 0.38 0.33 28.24%
  YoY % -34.67% 5,525.00% -93.44% 8.93% 47.37% 15.15% -
  Horiz. % 445.45% 681.82% 12.12% 184.85% 169.70% 115.15% 100.00%
P/EPS 13.55 -4.58 72.81 -3.84 -8.98 25.62 -7.78 -
  YoY % 395.85% -106.29% 1,996.09% 57.24% -135.05% 429.31% -
  Horiz. % -174.16% 58.87% -935.86% 49.36% 115.42% -329.31% 100.00%
EY 7.38 -21.82 1.37 -26.07 -11.14 3.90 -12.85 -
  YoY % 133.82% -1,692.70% 105.26% -134.02% -385.64% 130.35% -
  Horiz. % -57.43% 169.81% -10.66% 202.88% 86.69% -30.35% 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 1.62 2.00 0.97 0.64 0.37 0.45 0.45 23.77%
  YoY % -19.00% 106.19% 51.56% 72.97% -17.78% 0.00% -
  Horiz. % 360.00% 444.44% 215.56% 142.22% 82.22% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 02/07/12 31/05/11 31/05/10 22/05/09 29/05/08 31/05/07 26/05/06 -
Price 0.6900 1.4300 1.3300 1.3600 0.7000 0.6900 0.8300 -
P/RPS 1.12 2.30 0.04 0.93 0.60 0.32 0.36 20.80%
  YoY % -51.30% 5,650.00% -95.70% 55.00% 87.50% -11.11% -
  Horiz. % 311.11% 638.89% 11.11% 258.33% 166.67% 88.89% 100.00%
P/EPS 10.39 -4.68 72.81 -5.80 -9.67 21.30 -8.28 -
  YoY % 322.01% -106.43% 1,355.34% 40.02% -145.40% 357.25% -
  Horiz. % -125.48% 56.52% -879.35% 70.05% 116.79% -257.25% 100.00%
EY 9.62 -21.36 1.37 -17.25 -10.34 4.70 -12.08 -
  YoY % 145.04% -1,659.12% 107.94% -66.83% -320.00% 138.91% -
  Horiz. % -79.64% 176.82% -11.34% 142.80% 85.60% -38.91% 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 1.24 2.04 0.97 0.96 0.40 0.38 0.48 17.12%
  YoY % -39.22% 110.31% 1.04% 140.00% 5.26% -20.83% -
  Horiz. % 258.33% 425.00% 202.08% 200.00% 83.33% 79.17% 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.
 


 

169  206  556  1214 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.115+0.01 
 EKOVEST 0.845+0.045 
 NETX 0.0150.00 
 IWCITY 1.05+0.065 
 IMPIANA 0.03-0.005 
 KNM 0.39+0.005 
 KNM-WB 0.255+0.02 
 ARMADA 0.255+0.005 
 GETS 0.24-0.015 
 HSI-H6Q 0.1850.00 
Partners & Brokers