Highlights

[PETONE] YoY TTM Result on 2011-06-30 [#4]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 29-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Jun-2011  [#4]
Profit Trend QoQ -     -92.16%    YoY -     -887.55%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 5,404 16,059 30,925 30,541 30,987 63,732 49,878 -30.94%
  YoY % -66.35% -48.07% 1.26% -1.44% -51.38% 27.78% -
  Horiz. % 10.83% 32.20% 62.00% 61.23% 62.13% 127.78% 100.00%
PBT -5,161 -70,671 -26,293 -38,058 -2,446 -5,370 -8,537 -8.04%
  YoY % 92.70% -168.78% 30.91% -1,455.93% 54.45% 37.10% -
  Horiz. % 60.45% 827.82% 307.99% 445.80% 28.65% 62.90% 100.00%
Tax -15 5,332 -10,812 11,030 -1,070 -2,284 -3,070 -58.79%
  YoY % -100.28% 149.32% -198.02% 1,130.84% 53.15% 25.60% -
  Horiz. % 0.49% -173.68% 352.18% -359.28% 34.85% 74.40% 100.00%
NP -5,176 -65,339 -37,105 -27,028 -3,516 -7,654 -11,607 -12.59%
  YoY % 92.08% -76.09% -37.28% -668.71% 54.06% 34.06% -
  Horiz. % 44.59% 562.93% 319.68% 232.86% 30.29% 65.94% 100.00%
NP to SH -5,176 -65,339 -37,105 -26,654 -2,699 -7,027 -11,607 -12.59%
  YoY % 92.08% -76.09% -39.21% -887.55% 61.59% 39.46% -
  Horiz. % 44.59% 562.93% 319.68% 229.64% 23.25% 60.54% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 10,580 81,398 68,030 57,569 34,503 71,386 61,485 -25.41%
  YoY % -87.00% 19.65% 18.17% 66.85% -51.67% 16.10% -
  Horiz. % 17.21% 132.39% 110.64% 93.63% 56.12% 116.10% 100.00%
Net Worth -100,118 -82,842 -12,558 25,664 41,370 101,491 65,224 -
  YoY % -20.85% -559.63% -148.94% -37.97% -59.24% 55.60% -
  Horiz. % -153.50% -127.01% -19.25% 39.35% 63.43% 155.60% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 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
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth -100,118 -82,842 -12,558 25,664 41,370 101,491 65,224 -
  YoY % -20.85% -559.63% -148.94% -37.97% -59.24% 55.60% -
  Horiz. % -153.50% -127.01% -19.25% 39.35% 63.43% 155.60% 100.00%
NOSH 56,666 50,804 50,804 50,810 41,370 76,666 42,004 5.11%
  YoY % 11.54% 0.00% -0.01% 22.82% -46.04% 82.52% -
  Horiz. % 134.91% 120.95% 120.95% 120.96% 98.49% 182.52% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -95.78 % -406.87 % -119.98 % -88.50 % -11.35 % -12.01 % -23.27 % 26.58%
  YoY % 76.46% -239.11% -35.57% -679.74% 5.50% 48.39% -
  Horiz. % 411.60% 1,748.47% 515.60% 380.32% 48.78% 51.61% 100.00%
ROE 0.00 % 0.00 % 0.00 % -103.86 % -6.52 % -6.92 % -17.80 % -
  YoY % 0.00% 0.00% 0.00% -1,492.94% 5.78% 61.12% -
  Horiz. % -0.00% -0.00% -0.00% 583.48% 36.63% 38.88% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 9.54 31.61 60.87 60.11 74.90 83.13 118.74 -34.30%
  YoY % -69.82% -48.07% 1.26% -19.75% -9.90% -29.99% -
  Horiz. % 8.03% 26.62% 51.26% 50.62% 63.08% 70.01% 100.00%
EPS -9.13 -128.61 -73.03 -52.46 -6.52 -9.17 -27.63 -16.85%
  YoY % 92.90% -76.11% -39.21% -704.60% 28.90% 66.81% -
  Horiz. % 33.04% 465.47% 264.31% 189.87% 23.60% 33.19% 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 -1.7668 -1.6306 -0.2472 0.5051 1.0000 1.3238 1.5528 -
  YoY % -8.35% -559.63% -148.94% -49.49% -24.46% -14.75% -
  Horiz. % -113.78% -105.01% -15.92% 32.53% 64.40% 85.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 10.64 31.61 60.87 60.11 60.99 125.44 98.18 -30.94%
  YoY % -66.34% -48.07% 1.26% -1.44% -51.38% 27.77% -
  Horiz. % 10.84% 32.20% 62.00% 61.22% 62.12% 127.77% 100.00%
EPS -10.19 -128.61 -73.03 -52.46 -5.31 -13.83 -22.85 -12.59%
  YoY % 92.08% -76.11% -39.21% -887.95% 61.61% 39.47% -
  Horiz. % 44.60% 562.84% 319.61% 229.58% 23.24% 60.53% 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 -1.9707 -1.6306 -0.2472 0.5052 0.8143 1.9977 1.2838 -
  YoY % -20.86% -559.63% -148.93% -37.96% -59.24% 55.61% -
  Horiz. % -153.51% -127.01% -19.26% 39.35% 63.43% 155.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.0550 0.0550 0.6700 1.5100 1.3000 1.4600 1.5300 -
P/RPS 0.58 0.17 1.10 2.51 1.74 1.76 1.29 -12.47%
  YoY % 241.18% -84.55% -56.18% 44.25% -1.14% 36.43% -
  Horiz. % 44.96% 13.18% 85.27% 194.57% 134.88% 136.43% 100.00%
P/EPS -0.60 -0.04 -0.92 -2.88 -19.93 -15.93 -5.54 -30.95%
  YoY % -1,400.00% 95.65% 68.06% 85.55% -25.11% -187.55% -
  Horiz. % 10.83% 0.72% 16.61% 51.99% 359.75% 287.55% 100.00%
EY -166.07 -2,338.32 -109.01 -34.74 -5.02 -6.28 -18.06 44.72%
  YoY % 92.90% -2,045.05% -213.79% -592.03% 20.06% 65.23% -
  Horiz. % 919.55% 12,947.51% 603.60% 192.36% 27.80% 34.77% 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 0.00 0.00 2.99 1.30 1.10 0.99 -
  YoY % 0.00% 0.00% 0.00% 130.00% 18.18% 11.11% -
  Horiz. % 0.00% 0.00% 0.00% 302.02% 131.31% 111.11% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date - 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 27/08/08 -
Price 0.0000 0.0550 0.5100 1.3800 1.2700 1.4500 1.2000 -
P/RPS 0.00 0.17 0.84 2.30 1.70 1.74 1.01 -
  YoY % 0.00% -79.76% -63.48% 35.29% -2.30% 72.28% -
  Horiz. % 0.00% 16.83% 83.17% 227.72% 168.32% 172.28% 100.00%
P/EPS 0.00 -0.04 -0.70 -2.63 -19.47 -15.82 -4.34 -
  YoY % 0.00% 94.29% 73.38% 86.49% -23.07% -264.52% -
  Horiz. % -0.00% 0.92% 16.13% 60.60% 448.62% 364.52% 100.00%
EY 0.00 -2,338.32 -143.20 -38.01 -5.14 -6.32 -23.03 -
  YoY % 0.00% -1,532.91% -276.74% -639.49% 18.67% 72.56% -
  Horiz. % -0.00% 10,153.37% 621.80% 165.05% 22.32% 27.44% 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 0.00 0.00 2.73 1.27 1.10 0.77 -
  YoY % 0.00% 0.00% 0.00% 114.96% 15.45% 42.86% -
  Horiz. % 0.00% 0.00% 0.00% 354.55% 164.94% 142.86% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers