Highlights

[PETONE] YoY 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 -     293.40%    YoY -     121.35%
Quarter Report


View:


Show?  YoY % Horiz. %

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 10,871 7,641 7,531 5,314 18,988 12,446 22,654 -11.51%
  YoY % 42.27% 1.46% 41.72% -72.01% 52.56% -45.06% -
  Horiz. % 47.99% 33.73% 33.24% 23.46% 83.82% 54.94% 100.00%
PBT -4,007 -1,203 -7,201 602 -46 77 774 -
  YoY % -233.08% 83.29% -1,296.18% 1,408.70% -159.74% -90.05% -
  Horiz. % -517.70% -155.43% -930.36% 77.78% -5.94% 9.95% 100.00%
Tax -1,576 225 -51 131 -3,242 -486 -101 58.01%
  YoY % -800.44% 541.18% -138.93% 104.04% -567.08% -381.19% -
  Horiz. % 1,560.40% -222.77% 50.50% -129.70% 3,209.90% 481.19% 100.00%
NP -5,583 -978 -7,252 733 -3,288 -409 673 -
  YoY % -470.86% 86.51% -1,089.36% 122.29% -703.91% -160.77% -
  Horiz. % -829.57% -145.32% -1,077.56% 108.92% -488.56% -60.77% 100.00%
NP to SH -5,583 -978 -7,182 733 -3,433 -409 673 -
  YoY % -470.86% 86.38% -1,079.81% 121.35% -739.36% -160.77% -
  Horiz. % -829.57% -145.32% -1,067.16% 108.92% -510.10% -60.77% 100.00%
Tax Rate - % - % - % -21.76 % - % 631.17 % 13.05 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 4,736.55% -
  Horiz. % 0.00% 0.00% 0.00% -166.74% 0.00% 4,836.55% 100.00%
Total Cost 16,454 8,619 14,783 4,581 22,276 12,855 21,981 -4.71%
  YoY % 90.90% -41.70% 222.70% -79.44% 73.29% -41.52% -
  Horiz. % 74.86% 39.21% 67.25% 20.84% 101.34% 58.48% 100.00%
Net Worth -22,450 29,046 3,391,699 20,457 64,757 74,210 78,391 -
  YoY % -177.29% -99.14% 16,479.23% -68.41% -12.74% -5.33% -
  Horiz. % -28.64% 37.05% 4,326.60% 26.10% 82.61% 94.67% 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 29,046 3,391,699 20,457 64,757 74,210 78,391 -
  YoY % -177.29% -99.14% 16,479.23% -68.41% -12.74% -5.33% -
  Horiz. % -28.64% 37.05% 4,326.60% 26.10% 82.61% 94.67% 100.00%
NOSH 50,804 50,673 4,488,750 20,457 43,844 42,164 42,062 3.19%
  YoY % 0.26% -98.87% 21,841.81% -53.34% 3.98% 0.24% -
  Horiz. % 120.78% 120.47% 10,671.62% 48.64% 104.24% 100.24% 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 -51.36 % -12.80 % -96.30 % 13.79 % -17.32 % -3.29 % 2.97 % -
  YoY % -301.25% 86.71% -798.33% 179.62% -426.44% -210.77% -
  Horiz. % -1,729.29% -430.98% -3,242.42% 464.31% -583.16% -110.77% 100.00%
ROE 0.00 % -3.37 % -0.21 % 3.58 % -5.30 % -0.55 % 0.86 % -
  YoY % 0.00% -1,504.76% -105.87% 167.55% -863.64% -163.95% -
  Horiz. % 0.00% -391.86% -24.42% 416.28% -616.28% -63.95% 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 21.40 15.08 0.17 25.98 43.31 29.52 53.86 -14.25%
  YoY % 41.91% 8,770.59% -99.35% -40.01% 46.71% -45.19% -
  Horiz. % 39.73% 28.00% 0.32% 48.24% 80.41% 54.81% 100.00%
EPS -10.99 -1.93 -0.16 1.81 -7.83 -0.97 1.60 -
  YoY % -469.43% -1,106.25% -108.84% 123.12% -707.22% -160.62% -
  Horiz. % -686.87% -120.62% -10.00% 113.12% -489.37% -60.62% 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 21.40 15.04 14.82 10.46 37.37 24.50 44.59 -11.51%
  YoY % 42.29% 1.48% 41.68% -72.01% 52.53% -45.05% -
  Horiz. % 47.99% 33.73% 33.24% 23.46% 83.81% 54.95% 100.00%
EPS -10.99 -1.93 -14.14 1.44 -6.76 -0.81 1.32 -
  YoY % -469.43% 86.35% -1,081.94% 121.30% -734.57% -161.36% -
  Horiz. % -832.58% -146.21% -1,071.21% 109.09% -512.12% -61.36% 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 0.5717 66.7594 0.4027 1.2746 1.4607 1.5430 -
  YoY % -177.30% -99.14% 16,477.95% -68.41% -12.74% -5.33% -
  Horiz. % -28.64% 37.05% 4,326.60% 26.10% 82.61% 94.67% 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 0.79 5.70 828.49 5.51 2.17 2.20 1.39 -8.98%
  YoY % -86.14% -99.31% 14,936.11% 153.92% -1.36% 58.27% -
  Horiz. % 56.83% 410.07% 59,603.59% 396.40% 156.12% 158.27% 100.00%
P/EPS -1.55 -44.56 -868.75 39.91 -12.01 -67.01 46.88 -
  YoY % 96.52% 94.87% -2,276.77% 432.31% 82.08% -242.94% -
  Horiz. % -3.31% -95.05% -1,853.14% 85.13% -25.62% -142.94% 100.00%
EY -64.64 -2.24 -0.12 2.51 -8.33 -1.49 2.13 -
  YoY % -2,785.71% -1,766.67% -104.78% 130.13% -459.06% -169.95% -
  Horiz. % -3,034.74% -105.16% -5.63% 117.84% -391.08% -69.95% 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 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 0.70 4.58 876.17 5.58 2.12 2.13 1.71 -13.82%
  YoY % -84.72% -99.48% 15,601.97% 163.21% -0.47% 24.56% -
  Horiz. % 40.94% 267.84% 51,238.01% 326.32% 123.98% 124.56% 100.00%
P/EPS -1.36 -35.75 -918.75 40.47 -11.75 -64.95 57.50 -
  YoY % 96.20% 96.11% -2,370.20% 444.43% 81.91% -212.96% -
  Horiz. % -2.37% -62.17% -1,597.83% 70.38% -20.43% -112.96% 100.00%
EY -73.26 -2.80 -0.11 2.47 -8.51 -1.54 1.74 -
  YoY % -2,516.43% -2,445.45% -104.45% 129.02% -452.60% -188.51% -
  Horiz. % -4,210.35% -160.92% -6.32% 141.95% -489.08% -88.51% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 
Partners & Brokers