Highlights

[PETONE] YoY Annualized Quarter Result on 2010-03-31 [#3]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 31-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Mar-2010  [#3]
Profit Trend QoQ -     -97.74%    YoY -     100.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 21,412 31,184 30,293 28,717 62,584 49,084 90,960 -21.40%
  YoY % -31.34% 2.94% 5.49% -54.11% 27.50% -46.04% -
  Horiz. % 23.54% 34.28% 33.30% 31.57% 68.80% 53.96% 100.00%
PBT -48,729 5,052 -16,460 977 -2,464 -1,293 1,982 -
  YoY % -1,064.56% 130.69% -1,784.18% 139.66% -90.52% -165.23% -
  Horiz. % -2,457.77% 254.81% -830.20% 49.29% -124.28% -65.23% 100.00%
Tax 7,154 -1,681 1,081 -132 -7,389 -1,748 -622 -
  YoY % 525.54% -255.49% 919.19% 98.21% -322.73% -180.73% -
  Horiz. % -1,149.04% 270.02% -173.66% 21.20% 1,186.72% 280.73% 100.00%
NP -41,574 3,370 -15,378 845 -9,853 -3,041 1,360 -
  YoY % -1,333.43% 121.92% -1,919.24% 108.58% -223.98% -323.63% -
  Horiz. % -3,056.96% 247.84% -1,130.78% 62.16% -724.51% -223.63% 100.00%
NP to SH -41,574 3,370 -14,880 16 -10,013 -3,041 1,360 -
  YoY % -1,333.43% 122.65% -93,100.00% 100.16% -229.24% -323.63% -
  Horiz. % -3,056.96% 247.84% -1,094.12% 1.18% -736.27% -223.63% 100.00%
Tax Rate - % 33.28 % - % 13.51 % - % - % 31.41 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 105.95% 0.00% 43.01% 0.00% 0.00% 100.00%
Total Cost 62,986 27,813 45,671 27,872 72,437 52,125 89,600 -5.70%
  YoY % 126.46% -39.10% 63.86% -61.52% 38.97% -41.82% -
  Horiz. % 70.30% 31.04% 50.97% 31.11% 80.85% 58.18% 100.00%
Net Worth -46,471 28,224 34,098 1,197 60,246 72,907 77,108 -
  YoY % -264.65% -17.23% 2,747.17% -98.01% -17.37% -5.45% -
  Horiz. % -60.27% 36.60% 44.22% 1.55% 78.13% 94.55% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth -46,471 28,224 34,098 1,197 60,246 72,907 77,108 -
  YoY % -264.65% -17.23% 2,747.17% -98.01% -17.37% -5.45% -
  Horiz. % -60.27% 36.60% 44.22% 1.55% 78.13% 94.55% 100.00%
NOSH 50,804 50,763 48,712 875 42,670 42,007 41,975 3.23%
  YoY % 0.08% 4.21% 5,461.33% -97.95% 1.58% 0.08% -
  Horiz. % 121.04% 120.94% 116.05% 2.09% 101.66% 100.08% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -194.17 % 10.81 % -50.77 % 2.94 % -15.74 % -6.20 % 1.50 % -
  YoY % -1,896.21% 121.29% -1,826.87% 118.68% -153.87% -513.33% -
  Horiz. % -12,944.67% 720.67% -3,384.67% 196.00% -1,049.33% -413.33% 100.00%
ROE 0.00 % 11.94 % -43.64 % 1.34 % -16.62 % -4.17 % 1.76 % -
  YoY % 0.00% 127.36% -3,356.72% 108.06% -298.56% -336.93% -
  Horiz. % 0.00% 678.41% -2,479.55% 76.14% -944.32% -236.93% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 42.15 61.43 62.19 3,278.56 146.67 116.85 216.70 -23.86%
  YoY % -31.39% -1.22% -98.10% 2,135.33% 25.52% -46.08% -
  Horiz. % 19.45% 28.35% 28.70% 1,512.95% 67.68% 53.92% 100.00%
EPS -81.83 6.64 -30.55 1.83 -23.47 -7.24 3.24 -
  YoY % -1,332.38% 121.73% -1,769.40% 107.80% -224.17% -323.46% -
  Horiz. % -2,525.62% 204.94% -942.90% 56.48% -724.38% -223.46% 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 -0.9147 0.5560 0.7000 1.3673 1.4119 1.7356 1.8370 -
  YoY % -264.51% -20.57% -48.80% -3.16% -18.65% -5.52% -
  Horiz. % -49.79% 30.27% 38.11% 74.43% 76.86% 94.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 42.15 61.38 59.63 56.52 123.19 96.61 179.04 -21.40%
  YoY % -31.33% 2.93% 5.50% -54.12% 27.51% -46.04% -
  Horiz. % 23.54% 34.28% 33.31% 31.57% 68.81% 53.96% 100.00%
EPS -81.83 6.63 -29.29 0.03 -19.71 -5.99 2.68 -
  YoY % -1,334.24% 122.64% -97,733.34% 100.15% -229.05% -323.51% -
  Horiz. % -3,053.36% 247.39% -1,092.91% 1.12% -735.45% -223.51% 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 -0.9147 0.5555 0.6712 0.0236 1.1858 1.4351 1.5177 -
  YoY % -264.66% -17.24% 2,744.07% -98.01% -17.37% -5.44% -
  Horiz. % -60.27% 36.60% 44.22% 1.55% 78.13% 94.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.1450 0.9000 1.4000 1.3300 0.9000 0.6500 0.8300 -
P/RPS 0.34 1.47 2.25 0.04 0.61 0.56 0.38 -1.84%
  YoY % -76.87% -34.67% 5,525.00% -93.44% 8.93% 47.37% -
  Horiz. % 89.47% 386.84% 592.11% 10.53% 160.53% 147.37% 100.00%
P/EPS -0.18 13.55 -4.58 72.81 -3.84 -8.98 25.62 -
  YoY % -101.33% 395.85% -106.29% 1,996.09% 57.24% -135.05% -
  Horiz. % -0.70% 52.89% -17.88% 284.19% -14.99% -35.05% 100.00%
EY -564.36 7.38 -21.82 1.37 -26.07 -11.14 3.90 -
  YoY % -7,747.15% 133.82% -1,692.70% 105.26% -134.02% -385.64% -
  Horiz. % -14,470.77% 189.23% -559.49% 35.13% -668.46% -285.64% 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 1.62 2.00 0.97 0.64 0.37 0.45 -
  YoY % 0.00% -19.00% 106.19% 51.56% 72.97% -17.78% -
  Horiz. % 0.00% 360.00% 444.44% 215.56% 142.22% 82.22% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 02/07/12 31/05/11 31/05/10 22/05/09 29/05/08 31/05/07 -
Price 0.0550 0.6900 1.4300 1.3300 1.3600 0.7000 0.6900 -
P/RPS 0.13 1.12 2.30 0.04 0.93 0.60 0.32 -13.93%
  YoY % -88.39% -51.30% 5,650.00% -95.70% 55.00% 87.50% -
  Horiz. % 40.62% 350.00% 718.75% 12.50% 290.62% 187.50% 100.00%
P/EPS -0.07 10.39 -4.68 72.81 -5.80 -9.67 21.30 -
  YoY % -100.67% 322.01% -106.43% 1,355.34% 40.02% -145.40% -
  Horiz. % -0.33% 48.78% -21.97% 341.83% -27.23% -45.40% 100.00%
EY -1,487.86 9.62 -21.36 1.37 -17.25 -10.34 4.70 -
  YoY % -15,566.32% 145.04% -1,659.12% 107.94% -66.83% -320.00% -
  Horiz. % -31,656.60% 204.68% -454.47% 29.15% -367.02% -220.00% 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 1.24 2.04 0.97 0.96 0.40 0.38 -
  YoY % 0.00% -39.22% 110.31% 1.04% 140.00% 5.26% -
  Horiz. % 0.00% 326.32% 536.84% 255.26% 252.63% 105.26% 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.
 


 

2003 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.900.00 
 UCREST 0.1350.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.420.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.2150.00 
 3A 0.7950.00 
Partners & Brokers