Highlights

[PETONE] YoY TTM Result on 2009-06-30 [#4]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 28-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Jun-2009  [#4]
Profit Trend QoQ -     58.26%    YoY -     39.46%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 30,925 30,541 30,987 63,732 49,878 91,153 98,101 -17.49%
  YoY % 1.26% -1.44% -51.38% 27.78% -45.28% -7.08% -
  Horiz. % 31.52% 31.13% 31.59% 64.97% 50.84% 92.92% 100.00%
PBT -26,293 -38,058 -2,446 -5,370 -8,537 158 -1,179 67.69%
  YoY % 30.91% -1,455.93% 54.45% 37.10% -5,503.16% 113.40% -
  Horiz. % 2,230.11% 3,227.99% 207.46% 455.47% 724.09% -13.40% 100.00%
Tax -10,812 11,030 -1,070 -2,284 -3,070 731 1,033 -
  YoY % -198.02% 1,130.84% 53.15% 25.60% -519.97% -29.24% -
  Horiz. % -1,046.66% 1,067.76% -103.58% -221.10% -297.19% 70.76% 100.00%
NP -37,105 -27,028 -3,516 -7,654 -11,607 889 -146 151.47%
  YoY % -37.28% -668.71% 54.06% 34.06% -1,405.62% 708.90% -
  Horiz. % 25,414.38% 18,512.33% 2,408.22% 5,242.47% 7,950.00% -608.90% 100.00%
NP to SH -37,105 -26,654 -2,699 -7,027 -11,607 889 -146 151.47%
  YoY % -39.21% -887.55% 61.59% 39.46% -1,405.62% 708.90% -
  Horiz. % 25,414.38% 18,256.16% 1,848.63% 4,813.01% 7,950.00% -608.90% 100.00%
Tax Rate - % - % - % - % - % -462.66 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 68,030 57,569 34,503 71,386 61,485 90,264 98,247 -5.94%
  YoY % 18.17% 66.85% -51.67% 16.10% -31.88% -8.13% -
  Horiz. % 69.24% 58.60% 35.12% 72.66% 62.58% 91.87% 100.00%
Net Worth -12,558 25,664 41,370 101,491 65,224 79,214 41,985 -
  YoY % -148.94% -37.97% -59.24% 55.60% -17.66% 88.67% -
  Horiz. % -29.91% 61.13% 98.54% 241.73% 155.35% 188.67% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth -12,558 25,664 41,370 101,491 65,224 79,214 41,985 -
  YoY % -148.94% -37.97% -59.24% 55.60% -17.66% 88.67% -
  Horiz. % -29.91% 61.13% 98.54% 241.73% 155.35% 188.67% 100.00%
NOSH 50,804 50,810 41,370 76,666 42,004 41,621 41,985 3.23%
  YoY % -0.01% 22.82% -46.04% 82.52% 0.92% -0.87% -
  Horiz. % 121.01% 121.02% 98.54% 182.60% 100.05% 99.13% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -119.98 % -88.50 % -11.35 % -12.01 % -23.27 % 0.98 % -0.15 % 204.37%
  YoY % -35.57% -679.74% 5.50% 48.39% -2,474.49% 753.33% -
  Horiz. % 79,986.66% 59,000.00% 7,566.67% 8,006.67% 15,513.33% -653.33% 100.00%
ROE 0.00 % -103.86 % -6.52 % -6.92 % -17.80 % 1.12 % -0.35 % -
  YoY % 0.00% -1,492.94% 5.78% 61.12% -1,689.29% 420.00% -
  Horiz. % -0.00% 29,674.29% 1,862.86% 1,977.14% 5,085.71% -320.00% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 60.87 60.11 74.90 83.13 118.74 219.00 233.66 -20.07%
  YoY % 1.26% -19.75% -9.90% -29.99% -45.78% -6.27% -
  Horiz. % 26.05% 25.73% 32.06% 35.58% 50.82% 93.73% 100.00%
EPS -73.03 -52.46 -6.52 -9.17 -27.63 2.14 -0.35 143.34%
  YoY % -39.21% -704.60% 28.90% 66.81% -1,391.12% 711.43% -
  Horiz. % 20,865.71% 14,988.57% 1,862.86% 2,620.00% 7,894.29% -611.43% 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 -0.2472 0.5051 1.0000 1.3238 1.5528 1.9032 1.0000 -
  YoY % -148.94% -49.49% -24.46% -14.75% -18.41% 90.32% -
  Horiz. % -24.72% 50.51% 100.00% 132.38% 155.28% 190.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 60.87 60.11 60.99 125.44 98.18 179.42 193.09 -17.49%
  YoY % 1.26% -1.44% -51.38% 27.77% -45.28% -7.08% -
  Horiz. % 31.52% 31.13% 31.59% 64.96% 50.85% 92.92% 100.00%
EPS -73.03 -52.46 -5.31 -13.83 -22.85 1.75 -0.29 151.08%
  YoY % -39.21% -887.95% 61.61% 39.47% -1,405.71% 703.45% -
  Horiz. % 25,182.76% 18,089.66% 1,831.03% 4,768.97% 7,879.31% -603.45% 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 -0.2472 0.5052 0.8143 1.9977 1.2838 1.5592 0.8264 -
  YoY % -148.93% -37.96% -59.24% 55.61% -17.66% 88.67% -
  Horiz. % -29.91% 61.13% 98.54% 241.74% 155.35% 188.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.6700 1.5100 1.3000 1.4600 1.5300 0.6800 0.8000 -
P/RPS 1.10 2.51 1.74 1.76 1.29 0.31 0.34 21.59%
  YoY % -56.18% 44.25% -1.14% 36.43% 316.13% -8.82% -
  Horiz. % 323.53% 738.24% 511.76% 517.65% 379.41% 91.18% 100.00%
P/EPS -0.92 -2.88 -19.93 -15.93 -5.54 31.84 -230.06 -60.13%
  YoY % 68.06% 85.55% -25.11% -187.55% -117.40% 113.84% -
  Horiz. % 0.40% 1.25% 8.66% 6.92% 2.41% -13.84% 100.00%
EY -109.01 -34.74 -5.02 -6.28 -18.06 3.14 -0.43 151.36%
  YoY % -213.79% -592.03% 20.06% 65.23% -675.16% 830.23% -
  Horiz. % 25,351.16% 8,079.07% 1,167.44% 1,460.47% 4,200.00% -730.23% 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 2.99 1.30 1.10 0.99 0.36 0.80 -
  YoY % 0.00% 130.00% 18.18% 11.11% 175.00% -55.00% -
  Horiz. % 0.00% 373.75% 162.50% 137.50% 123.75% 45.00% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 27/08/08 30/08/07 29/08/06 -
Price 0.5100 1.3800 1.2700 1.4500 1.2000 0.7000 0.6500 -
P/RPS 0.84 2.30 1.70 1.74 1.01 0.32 0.28 20.07%
  YoY % -63.48% 35.29% -2.30% 72.28% 215.62% 14.29% -
  Horiz. % 300.00% 821.43% 607.14% 621.43% 360.71% 114.29% 100.00%
P/EPS -0.70 -2.63 -19.47 -15.82 -4.34 32.77 -186.92 -60.56%
  YoY % 73.38% 86.49% -23.07% -264.52% -113.24% 117.53% -
  Horiz. % 0.37% 1.41% 10.42% 8.46% 2.32% -17.53% 100.00%
EY -143.20 -38.01 -5.14 -6.32 -23.03 3.05 -0.53 154.04%
  YoY % -276.74% -639.49% 18.67% 72.56% -855.08% 675.47% -
  Horiz. % 27,018.87% 7,171.70% 969.81% 1,192.45% 4,345.28% -575.47% 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 2.73 1.27 1.10 0.77 0.37 0.65 -
  YoY % 0.00% 114.96% 15.45% 42.86% 108.11% -43.08% -
  Horiz. % 0.00% 420.00% 195.38% 169.23% 118.46% 56.92% 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.
 


 

239  322  552  1032 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.115+0.01 
 EKOVEST 0.845+0.045 
 ARMADA 0.245-0.005 
 NETX 0.0150.00 
 IWCITY 1.05+0.065 
 KNM 0.39+0.005 
 IMPIANA 0.03-0.005 
 KNM-WB 0.265+0.03 
 HOMERIZ-WB 0.245+0.03 
 VSOLAR 0.20+0.025 
Partners & Brokers