Highlights

[PETONE] YoY 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 -     -7.72%    YoY -     -275.43%
Quarter Report


View:


Show?  YoY % Horiz. %

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 7,401 7,553 8,984 14,565 12,007 20,716 24,018 -17.80%
  YoY % -2.01% -15.93% -38.32% 21.30% -42.04% -13.75% -
  Horiz. % 30.81% 31.45% 37.41% 60.64% 49.99% 86.25% 100.00%
PBT -952 -3,562 49 -1,790 -247 -564 240 -
  YoY % 73.27% -7,369.39% 102.74% -624.70% 56.21% -335.00% -
  Horiz. % -396.67% -1,484.17% 20.42% -745.83% -102.92% -235.00% 100.00%
Tax 48 -278 86 -1,933 -738 -269 -209 -
  YoY % 117.27% -423.26% 104.45% -161.92% -174.35% -28.71% -
  Horiz. % -22.97% 133.01% -41.15% 924.88% 353.11% 128.71% 100.00%
NP -904 -3,840 135 -3,723 -985 -833 31 -
  YoY % 76.46% -2,944.44% 103.63% -277.97% -18.25% -2,787.10% -
  Horiz. % -2,916.13% -12,387.10% 435.48% -12,009.68% -3,177.42% -2,687.10% 100.00%
NP to SH -904 -3,840 -342 -3,698 -985 -833 31 -
  YoY % 76.46% -1,022.81% 90.75% -275.43% -18.25% -2,787.10% -
  Horiz. % -2,916.13% -12,387.10% -1,103.23% -11,929.03% -3,177.42% -2,687.10% 100.00%
Tax Rate - % - % -175.51 % - % - % - % 87.08 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -201.55% 0.00% 0.00% 0.00% 100.00%
Total Cost 8,305 11,393 8,849 18,288 12,992 21,549 23,987 -16.19%
  YoY % -27.10% 28.75% -51.61% 40.76% -39.71% -10.16% -
  Horiz. % 34.62% 47.50% 36.89% 76.24% 54.16% 89.84% 100.00%
Net Worth 28,247 33,853 19,310 58,930 72,747 77,283 76,051 -15.20%
  YoY % -16.56% 75.31% -67.23% -18.99% -5.87% 1.62% -
  Horiz. % 37.14% 44.51% 25.39% 77.49% 95.66% 101.62% 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 28,247 33,853 19,310 58,930 72,747 77,283 76,051 -15.20%
  YoY % -16.56% 75.31% -67.23% -18.99% -5.87% 1.62% -
  Horiz. % 37.14% 44.51% 25.39% 77.49% 95.66% 101.62% 100.00%
NOSH 50,804 48,362 19,310 41,738 41,914 42,070 44,285 2.31%
  YoY % 5.05% 150.45% -53.73% -0.42% -0.37% -5.00% -
  Horiz. % 114.72% 109.21% 43.60% 94.25% 94.65% 95.00% 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 -12.21 % -50.84 % 1.50 % -25.56 % -8.20 % -4.02 % 0.13 % -
  YoY % 75.98% -3,489.33% 105.87% -211.71% -103.98% -3,192.31% -
  Horiz. % -9,392.31% -39,107.70% 1,153.85% -19,661.54% -6,307.69% -3,092.31% 100.00%
ROE -3.20 % -11.34 % -1.77 % -6.28 % -1.35 % -1.08 % 0.04 % -
  YoY % 71.78% -540.68% 71.82% -365.19% -25.00% -2,800.00% -
  Horiz. % -8,000.00% -28,350.00% -4,425.00% -15,700.00% -3,375.00% -2,700.00% 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 14.57 15.62 46.52 34.90 28.65 49.24 54.23 -19.66%
  YoY % -6.72% -66.42% 33.30% 21.82% -41.82% -9.20% -
  Horiz. % 26.87% 28.80% 85.78% 64.36% 52.83% 90.80% 100.00%
EPS -1.78 -7.94 -0.55 -8.86 -2.35 -1.98 0.07 -
  YoY % 77.58% -1,343.64% 93.79% -277.02% -18.69% -2,928.57% -
  Horiz. % -2,542.86% -11,342.86% -785.71% -12,657.14% -3,357.14% -2,828.57% 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 1.0000 1.4119 1.7356 1.8370 1.7173 -17.12%
  YoY % -20.57% -30.00% -29.17% -18.65% -5.52% 6.97% -
  Horiz. % 32.38% 40.76% 58.23% 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 14.57 14.87 17.68 28.67 23.63 40.78 47.28 -17.80%
  YoY % -2.02% -15.89% -38.33% 21.33% -42.05% -13.75% -
  Horiz. % 30.82% 31.45% 37.39% 60.64% 49.98% 86.25% 100.00%
EPS -1.78 -7.56 -0.67 -7.28 -1.94 -1.64 0.06 -
  YoY % 76.46% -1,028.36% 90.80% -275.26% -18.29% -2,833.33% -
  Horiz. % -2,966.67% -12,600.00% -1,116.67% -12,133.33% -3,233.33% -2,733.33% 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 0.5560 0.6664 0.3801 1.1599 1.4319 1.5212 1.4969 -15.20%
  YoY % -16.57% 75.32% -67.23% -19.00% -5.87% 1.62% -
  Horiz. % 37.14% 44.52% 25.39% 77.49% 95.66% 101.62% 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 6.18 8.96 2.86 2.58 2.27 1.69 1.44 27.45%
  YoY % -31.03% 213.29% 10.85% 13.66% 34.32% 17.36% -
  Horiz. % 429.17% 622.22% 198.61% 179.17% 157.64% 117.36% 100.00%
P/EPS -50.58 -17.63 -75.10 -10.16 -27.66 -41.92 1,114.29 -
  YoY % -186.90% 76.52% -639.17% 63.27% 34.02% -103.76% -
  Horiz. % -4.54% -1.58% -6.74% -0.91% -2.48% -3.76% 100.00%
EY -1.98 -5.67 -1.33 -9.84 -3.62 -2.39 0.09 -
  YoY % 65.08% -326.32% 86.48% -171.82% -51.46% -2,755.56% -
  Horiz. % -2,200.00% -6,300.00% -1,477.78% -10,933.33% -4,022.22% -2,655.56% 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 1.33 0.64 0.37 0.45 0.45 23.77%
  YoY % -19.00% 50.38% 107.81% 72.97% -17.78% 0.00% -
  Horiz. % 360.00% 444.44% 295.56% 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 4.74 9.16 2.86 3.90 2.44 1.40 1.53 20.72%
  YoY % -48.25% 220.28% -26.67% 59.84% 74.29% -8.50% -
  Horiz. % 309.80% 598.69% 186.93% 254.90% 159.48% 91.50% 100.00%
P/EPS -38.78 -18.01 -75.10 -15.35 -29.79 -34.85 1,185.71 -
  YoY % -115.32% 76.02% -389.25% 48.47% 14.52% -102.94% -
  Horiz. % -3.27% -1.52% -6.33% -1.29% -2.51% -2.94% 100.00%
EY -2.58 -5.55 -1.33 -6.51 -3.36 -2.87 0.08 -
  YoY % 53.51% -317.29% 79.57% -93.75% -17.07% -3,687.50% -
  Horiz. % -3,225.00% -6,937.50% -1,662.50% -8,137.50% -4,200.00% -3,587.50% 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 1.33 0.96 0.40 0.38 0.48 17.12%
  YoY % -39.22% 53.38% 38.54% 140.00% 5.26% -20.83% -
  Horiz. % 258.33% 425.00% 277.08% 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.
 


 

260  304  509  1199 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.895+0.085 
 IWCITY 0.99+0.085 
 DYNACIA 0.075-0.01 
 HSI-H8F 0.065-0.06 
 AT 0.050.00 
 DYNACIA-PA 0.04-0.005 
 DBE 0.030.00 
 XDL 0.105-0.005 
 ARMADA 0.485+0.02 
 SAPNRG 0.265+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers