Highlights

[PETONE] YoY Cumulative 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 -     -905.80%    YoY -     -194.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 15,987 15,167 12,554 32,373 24,806 47,504 49,361 -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 4,741 -8,783 684 -58 -723 2,051 -3,191 -
  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 -1,309 1,089 -330 -3,609 -573 -198 2 -
  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 3,432 -7,694 354 -3,667 -1,296 1,853 -3,189 -
  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 3,432 -7,694 354 -3,812 -1,296 1,853 -3,189 -
  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 12,555 22,861 12,200 36,040 26,102 45,651 52,550 -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 11.79 % -0.22 % 5.79 % -5.91 % -1.76 % 2.37 % -4.39 % -
  YoY % 5,459.09% -103.80% 197.97% -235.80% -174.26% 153.99% -
  Horiz. % -268.56% 5.01% -131.89% 134.62% 40.09% -53.99% 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 31.49 0.33 205.43 74.14 59.14 113.06 117.48 -19.69%
  YoY % 9,442.42% -99.84% 177.08% 25.36% -47.69% -3.76% -
  Horiz. % 26.80% 0.28% 174.86% 63.11% 50.34% 96.24% 100.00%
EPS 6.76 -15.66 0.37 -8.73 -3.09 4.41 -7.59 -
  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 31.47 29.85 24.71 63.72 48.83 93.50 97.16 -17.12%
  YoY % 5.43% 20.80% -61.22% 30.49% -47.78% -3.77% -
  Horiz. % 32.39% 30.72% 25.43% 65.58% 50.26% 96.23% 100.00%
EPS 6.76 -15.14 0.70 -7.50 -2.55 3.65 -6.28 -
  YoY % 144.65% -2,262.86% 109.33% -194.12% -169.86% 158.12% -
  Horiz. % -107.64% 241.08% -11.15% 119.43% 40.61% -58.12% 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 2.73 416.36 0.70 1.27 1.10 0.66 0.53 31.40%
  YoY % -99.34% 59,380.00% -44.88% 15.45% 66.67% 24.53% -
  Horiz. % 515.09% 78,558.49% 132.08% 239.62% 207.55% 124.53% 100.00%
P/EPS 12.72 -820.76 24.69 -10.77 -21.04 17.01 -8.17 -
  YoY % 101.55% -3,424.26% 329.25% 48.81% -223.69% 308.20% -
  Horiz. % -155.69% 10,046.02% -302.20% 131.82% 257.53% -208.20% 100.00%
EY 7.86 -0.12 4.05 -9.29 -4.75 5.88 -12.24 -
  YoY % 6,650.00% -102.96% 143.60% -95.58% -180.78% 148.04% -
  Horiz. % -64.22% 0.98% -33.09% 75.90% 38.81% -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 2.19 440.32 0.71 1.24 1.07 0.81 0.81 18.02%
  YoY % -99.50% 61,916.91% -42.74% 15.89% 32.10% 0.00% -
  Horiz. % 270.37% 54,360.49% 87.65% 153.09% 132.10% 100.00% 100.00%
P/EPS 10.21 -868.00 25.03 -10.54 -20.39 20.86 -12.52 -
  YoY % 101.18% -3,567.84% 337.48% 48.31% -197.75% 266.61% -
  Horiz. % -81.55% 6,932.91% -199.92% 84.19% 162.86% -166.61% 100.00%
EY 9.80 -0.12 3.99 -9.49 -4.90 4.79 -7.99 -
  YoY % 8,266.67% -103.01% 142.04% -93.67% -202.30% 159.95% -
  Horiz. % -122.65% 1.50% -49.94% 118.77% 61.33% -59.95% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers