Highlights

[PETONE] YoY Cumulative 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 -     193.40%    YoY -     109.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 14,246 15,987 15,167 12,554 32,373 24,806 47,504 -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 -10,704 4,741 -8,783 684 -58 -723 2,051 -
  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 -803 -1,309 1,089 -330 -3,609 -573 -198 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 -11,507 3,432 -7,694 354 -3,667 -1,296 1,853 -
  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 -11,507 3,432 -7,694 354 -3,812 -1,296 1,853 -
  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 25,753 12,555 22,861 12,200 36,040 26,102 45,651 -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 % 11.79 % -0.22 % 5.79 % -5.91 % -1.76 % 2.37 % -
  YoY % 0.00% 5,459.09% -103.80% 197.97% -235.80% -174.26% -
  Horiz. % 0.00% 497.47% -9.28% 244.30% -249.37% -74.26% 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 28.04 31.49 0.33 205.43 74.14 59.14 113.06 -20.72%
  YoY % -10.96% 9,442.42% -99.84% 177.08% 25.36% -47.69% -
  Horiz. % 24.80% 27.85% 0.29% 181.70% 65.58% 52.31% 100.00%
EPS -22.65 6.76 -15.66 0.37 -8.73 -3.09 4.41 -
  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 28.04 31.47 29.85 24.71 63.72 48.83 93.50 -18.17%
  YoY % -10.90% 5.43% 20.80% -61.22% 30.49% -47.78% -
  Horiz. % 29.99% 33.66% 31.93% 26.43% 68.15% 52.22% 100.00%
EPS -22.65 6.76 -15.14 0.70 -7.50 -2.55 3.65 -
  YoY % -435.06% 144.65% -2,262.86% 109.33% -194.12% -169.86% -
  Horiz. % -620.55% 185.21% -414.79% 19.18% -205.48% -69.86% 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 0.61 2.73 416.36 0.70 1.27 1.10 0.66 -1.30%
  YoY % -77.66% -99.34% 59,380.00% -44.88% 15.45% 66.67% -
  Horiz. % 92.42% 413.64% 63,084.84% 106.06% 192.42% 166.67% 100.00%
P/EPS -0.75 12.72 -820.76 24.69 -10.77 -21.04 17.01 -
  YoY % -105.90% 101.55% -3,424.26% 329.25% 48.81% -223.69% -
  Horiz. % -4.41% 74.78% -4,825.16% 145.15% -63.32% -123.69% 100.00%
EY -133.23 7.86 -0.12 4.05 -9.29 -4.75 5.88 -
  YoY % -1,795.04% 6,650.00% -102.96% 143.60% -95.58% -180.78% -
  Horiz. % -2,265.82% 133.67% -2.04% 68.88% -157.99% -80.78% 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 0.53 2.19 440.32 0.71 1.24 1.07 0.81 -6.82%
  YoY % -75.80% -99.50% 61,916.91% -42.74% 15.89% 32.10% -
  Horiz. % 65.43% 270.37% 54,360.49% 87.65% 153.09% 132.10% 100.00%
P/EPS -0.66 10.21 -868.00 25.03 -10.54 -20.39 20.86 -
  YoY % -106.46% 101.18% -3,567.84% 337.48% 48.31% -197.75% -
  Horiz. % -3.16% 48.95% -4,161.07% 119.99% -50.53% -97.75% 100.00%
EY -151.00 9.80 -0.12 3.99 -9.49 -4.90 4.79 -
  YoY % -1,640.82% 8,266.67% -103.01% 142.04% -93.67% -202.30% -
  Horiz. % -3,152.40% 204.59% -2.51% 83.30% -198.12% -102.30% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers