Highlights

[PETONE] YoY TTM Result on 2008-12-31 [#2]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 26-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Dec-2008  [#2]
Profit Trend QoQ -     -27.25%    YoY -     -524.91%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 31,361 33,600 43,912 57,446 68,454 96,245 105,807 -18.34%
  YoY % -6.66% -23.48% -23.56% -16.08% -28.88% -9.04% -
  Horiz. % 29.64% 31.76% 41.50% 54.29% 64.70% 90.96% 100.00%
PBT -24,534 -11,913 -4,532 -7,967 -2,617 4,063 -11,924 12.77%
  YoY % -105.94% -162.86% 43.12% -204.43% -164.41% 134.07% -
  Horiz. % 205.75% 99.91% 38.01% 66.81% 21.95% -34.07% 100.00%
Tax 8,632 177 1,071 -6,011 357 833 544 58.49%
  YoY % 4,776.84% -83.47% 117.82% -1,783.75% -57.14% 53.12% -
  Horiz. % 1,586.76% 32.54% 196.88% -1,104.96% 65.62% 153.12% 100.00%
NP -15,902 -11,736 -3,461 -13,978 -2,260 4,896 -11,380 5.73%
  YoY % -35.50% -239.09% 75.24% -518.50% -146.16% 143.02% -
  Horiz. % 139.74% 103.13% 30.41% 122.83% 19.86% -43.02% 100.00%
NP to SH -15,902 -10,373 -2,861 -14,123 -2,260 4,896 -11,380 5.73%
  YoY % -53.30% -262.57% 79.74% -524.91% -146.16% 143.02% -
  Horiz. % 139.74% 91.15% 25.14% 124.10% 19.86% -43.02% 100.00%
Tax Rate - % - % - % - % - % -20.50 % - % -
  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 47,263 45,336 47,373 71,424 70,714 91,349 117,187 -14.04%
  YoY % 4.25% -4.30% -33.67% 1.00% -22.59% -22.05% -
  Horiz. % 40.33% 38.69% 40.43% 60.95% 60.34% 77.95% 100.00%
Net Worth 29,046 3,391,699 20,457 64,757 74,210 78,391 72,527 -14.14%
  YoY % -99.14% 16,479.23% -68.41% -12.74% -5.33% 8.09% -
  Horiz. % 40.05% 4,676.44% 28.21% 89.29% 102.32% 108.09% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 0 0 0 0 0 0 419 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 29,046 3,391,699 20,457 64,757 74,210 78,391 72,527 -14.14%
  YoY % -99.14% 16,479.23% -68.41% -12.74% -5.33% 8.09% -
  Horiz. % 40.05% 4,676.44% 28.21% 89.29% 102.32% 108.09% 100.00%
NOSH 50,673 4,488,750 20,457 43,844 42,164 42,062 41,935 3.20%
  YoY % -98.87% 21,841.81% -53.34% 3.98% 0.24% 0.30% -
  Horiz. % 120.84% 10,703.94% 48.78% 104.55% 100.55% 100.30% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -50.71 % -34.93 % -7.88 % -24.33 % -3.30 % 5.09 % -10.76 % 29.47%
  YoY % -45.18% -343.27% 67.61% -637.27% -164.83% 147.30% -
  Horiz. % 471.28% 324.63% 73.23% 226.12% 30.67% -47.30% 100.00%
ROE -54.75 % -0.31 % -13.99 % -21.81 % -3.05 % 6.25 % -15.69 % 23.15%
  YoY % -17,561.29% 97.78% 35.86% -615.08% -148.80% 139.83% -
  Horiz. % 348.95% 1.98% 89.17% 139.01% 19.44% -39.83% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 61.89 0.75 214.65 131.02 162.35 228.81 252.31 -20.87%
  YoY % 8,152.00% -99.65% 63.83% -19.30% -29.05% -9.31% -
  Horiz. % 24.53% 0.30% 85.07% 51.93% 64.35% 90.69% 100.00%
EPS -31.38 -0.23 -13.99 -32.21 -5.36 11.64 -27.14 2.45%
  YoY % -13,543.48% 98.36% 56.57% -500.93% -146.05% 142.89% -
  Horiz. % 115.62% 0.85% 51.55% 118.68% 19.75% -42.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.5732 0.7556 1.0000 1.4770 1.7600 1.8637 1.7295 -16.80%
  YoY % -24.14% -24.44% -32.30% -16.08% -5.56% 7.76% -
  Horiz. % 33.14% 43.69% 57.82% 85.40% 101.76% 107.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 61.73 66.14 86.43 113.07 134.74 189.44 208.26 -18.34%
  YoY % -6.67% -23.48% -23.56% -16.08% -28.87% -9.04% -
  Horiz. % 29.64% 31.76% 41.50% 54.29% 64.70% 90.96% 100.00%
EPS -31.30 -20.42 -5.63 -27.80 -4.45 9.64 -22.40 5.73%
  YoY % -53.28% -262.70% 79.75% -524.72% -146.16% 143.04% -
  Horiz. % 139.73% 91.16% 25.13% 124.11% 19.87% -43.04% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.83 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.5717 66.7594 0.4027 1.2746 1.4607 1.5430 1.4276 -14.14%
  YoY % -99.14% 16,477.95% -68.41% -12.74% -5.33% 8.08% -
  Horiz. % 40.05% 4,676.34% 28.21% 89.28% 102.32% 108.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.8600 1.3900 1.4300 0.9400 0.6500 0.7500 0.6200 -
P/RPS 1.39 185.70 0.67 0.72 0.40 0.33 0.25 33.08%
  YoY % -99.25% 27,616.42% -6.94% 80.00% 21.21% 32.00% -
  Horiz. % 556.00% 74,280.00% 268.00% 288.00% 160.00% 132.00% 100.00%
P/EPS -2.74 -601.50 -10.23 -2.92 -12.13 6.44 -2.28 3.11%
  YoY % 99.54% -5,779.77% -250.34% 75.93% -288.35% 382.46% -
  Horiz. % 120.18% 26,381.58% 448.68% 128.07% 532.02% -282.46% 100.00%
EY -36.49 -0.17 -9.78 -34.27 -8.25 15.52 -43.77 -2.98%
  YoY % -21,364.71% 98.26% 71.46% -315.39% -153.16% 135.46% -
  Horiz. % 83.37% 0.39% 22.34% 78.30% 18.85% -35.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.61 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.50 1.84 1.43 0.64 0.37 0.40 0.36 26.84%
  YoY % -18.48% 28.67% 123.44% 72.97% -7.50% 11.11% -
  Horiz. % 416.67% 511.11% 397.22% 177.78% 102.78% 111.11% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 02/07/12 25/02/11 25/02/10 26/02/09 20/02/08 16/02/07 27/02/06 -
Price 0.6900 1.4700 1.4500 0.9200 0.6300 0.9200 0.9500 -
P/RPS 1.11 196.38 0.68 0.70 0.39 0.40 0.38 19.55%
  YoY % -99.43% 28,779.41% -2.86% 79.49% -2.50% 5.26% -
  Horiz. % 292.11% 51,678.95% 178.95% 184.21% 102.63% 105.26% 100.00%
P/EPS -2.20 -636.12 -10.37 -2.86 -11.75 7.90 -3.50 -7.44%
  YoY % 99.65% -6,034.23% -262.59% 75.66% -248.73% 325.71% -
  Horiz. % 62.86% 18,174.86% 296.29% 81.71% 335.71% -225.71% 100.00%
EY -45.48 -0.16 -9.64 -35.01 -8.51 12.65 -28.57 8.05%
  YoY % -28,325.00% 98.34% 72.47% -311.40% -167.27% 144.28% -
  Horiz. % 159.19% 0.56% 33.74% 122.54% 29.79% -44.28% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.05 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.20 1.95 1.45 0.62 0.36 0.49 0.55 13.88%
  YoY % -38.46% 34.48% 133.87% 72.22% -26.53% -10.91% -
  Horiz. % 218.18% 354.55% 263.64% 112.73% 65.45% 89.09% 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.
 


 

289  696  426  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.185-0.015 
 ASB 0.19+0.005 
 XOX 0.045-0.01 
 ARMADA 0.315-0.02 
 HSI-H8W 0.205+0.06 
 LAMBO-WB 0.005-0.005 
 AIRASIA 1.00-0.11 
 KNM 0.22-0.025 
 DSONIC 1.07-0.06 
 PWRWELL 0.32-0.035 
Partners & Brokers