Highlights

[PETONE] YoY TTM 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 -     59.29%    YoY -     79.74%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 29,184 31,361 33,600 43,912 57,446 68,454 96,245 -18.02%
  YoY % -6.94% -6.66% -23.48% -23.56% -16.08% -28.88% -
  Horiz. % 30.32% 32.58% 34.91% 45.63% 59.69% 71.12% 100.00%
PBT -41,738 -24,534 -11,913 -4,532 -7,967 -2,617 4,063 -
  YoY % -70.12% -105.94% -162.86% 43.12% -204.43% -164.41% -
  Horiz. % -1,027.27% -603.84% -293.21% -111.54% -196.09% -64.41% 100.00%
Tax -10,306 8,632 177 1,071 -6,011 357 833 -
  YoY % -219.39% 4,776.84% -83.47% 117.82% -1,783.75% -57.14% -
  Horiz. % -1,237.21% 1,036.25% 21.25% 128.57% -721.61% 42.86% 100.00%
NP -52,044 -15,902 -11,736 -3,461 -13,978 -2,260 4,896 -
  YoY % -227.28% -35.50% -239.09% 75.24% -518.50% -146.16% -
  Horiz. % -1,062.99% -324.80% -239.71% -70.69% -285.50% -46.16% 100.00%
NP to SH -52,044 -15,902 -10,373 -2,861 -14,123 -2,260 4,896 -
  YoY % -227.28% -53.30% -262.57% 79.74% -524.91% -146.16% -
  Horiz. % -1,062.99% -324.80% -211.87% -58.44% -288.46% -46.16% 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% 0.00% 100.00%
Total Cost 81,228 47,263 45,336 47,373 71,424 70,714 91,349 -1.94%
  YoY % 71.86% 4.25% -4.30% -33.67% 1.00% -22.59% -
  Horiz. % 88.92% 51.74% 49.63% 51.86% 78.19% 77.41% 100.00%
Net Worth -22,448 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 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth -22,448 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 50,800 50,673 4,488,750 20,457 43,844 42,164 42,062 3.19%
  YoY % 0.25% -98.87% 21,841.81% -53.34% 3.98% 0.24% -
  Horiz. % 120.77% 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 -178.33 % -50.71 % -34.93 % -7.88 % -24.33 % -3.30 % 5.09 % -
  YoY % -251.67% -45.18% -343.27% 67.61% -637.27% -164.83% -
  Horiz. % -3,503.54% -996.27% -686.25% -154.81% -478.00% -64.83% 100.00%
ROE 0.00 % -54.75 % -0.31 % -13.99 % -21.81 % -3.05 % 6.25 % -
  YoY % 0.00% -17,561.29% 97.78% 35.86% -615.08% -148.80% -
  Horiz. % 0.00% -876.00% -4.96% -223.84% -348.96% -48.80% 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 57.45 61.89 0.75 214.65 131.02 162.35 228.81 -20.56%
  YoY % -7.17% 8,152.00% -99.65% 63.83% -19.30% -29.05% -
  Horiz. % 25.11% 27.05% 0.33% 93.81% 57.26% 70.95% 100.00%
EPS -102.45 -31.38 -0.23 -13.99 -32.21 -5.36 11.64 -
  YoY % -226.48% -13,543.48% 98.36% 56.57% -500.93% -146.05% -
  Horiz. % -880.15% -269.59% -1.98% -120.19% -276.72% -46.05% 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 57.44 61.73 66.14 86.43 113.07 134.74 189.44 -18.02%
  YoY % -6.95% -6.67% -23.48% -23.56% -16.08% -28.87% -
  Horiz. % 30.32% 32.59% 34.91% 45.62% 59.69% 71.13% 100.00%
EPS -102.44 -31.30 -20.42 -5.63 -27.80 -4.45 9.64 -
  YoY % -227.28% -53.28% -262.70% 79.75% -524.72% -146.16% -
  Horiz. % -1,062.66% -324.69% -211.83% -58.40% -288.38% -46.16% 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 0.30 1.39 185.70 0.67 0.72 0.40 0.33 -1.57%
  YoY % -78.42% -99.25% 27,616.42% -6.94% 80.00% 21.21% -
  Horiz. % 90.91% 421.21% 56,272.72% 203.03% 218.18% 121.21% 100.00%
P/EPS -0.17 -2.74 -601.50 -10.23 -2.92 -12.13 6.44 -
  YoY % 93.80% 99.54% -5,779.77% -250.34% 75.93% -288.35% -
  Horiz. % -2.64% -42.55% -9,340.06% -158.85% -45.34% -188.35% 100.00%
EY -602.63 -36.49 -0.17 -9.78 -34.27 -8.25 15.52 -
  YoY % -1,551.49% -21,364.71% 98.26% 71.46% -315.39% -153.16% -
  Horiz. % -3,882.93% -235.12% -1.10% -63.02% -220.81% -53.16% 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 0.26 1.11 196.38 0.68 0.70 0.39 0.40 -6.92%
  YoY % -76.58% -99.43% 28,779.41% -2.86% 79.49% -2.50% -
  Horiz. % 65.00% 277.50% 49,095.00% 170.00% 175.00% 97.50% 100.00%
P/EPS -0.15 -2.20 -636.12 -10.37 -2.86 -11.75 7.90 -
  YoY % 93.18% 99.65% -6,034.23% -262.59% 75.66% -248.73% -
  Horiz. % -1.90% -27.85% -8,052.15% -131.27% -36.20% -148.73% 100.00%
EY -682.98 -45.48 -0.16 -9.64 -35.01 -8.51 12.65 -
  YoY % -1,401.72% -28,325.00% 98.34% 72.47% -311.40% -167.27% -
  Horiz. % -5,399.05% -359.53% -1.26% -76.21% -276.76% -67.27% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers