Highlights

[PETONE] YoY TTM Result on 2010-12-31 [#2]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     -334.38%    YoY -     -262.57%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,813 29,184 31,361 33,600 43,912 57,446 68,454 -45.39%
  YoY % -93.79% -6.94% -6.66% -23.48% -23.56% -16.08% -
  Horiz. % 2.65% 42.63% 45.81% 49.08% 64.15% 83.92% 100.00%
PBT -65,505 -41,738 -24,534 -11,913 -4,532 -7,967 -2,617 70.99%
  YoY % -56.94% -70.12% -105.94% -162.86% 43.12% -204.43% -
  Horiz. % 2,503.06% 1,594.88% 937.49% 455.22% 173.18% 304.43% 100.00%
Tax 6,154 -10,306 8,632 177 1,071 -6,011 357 60.69%
  YoY % 159.71% -219.39% 4,776.84% -83.47% 117.82% -1,783.75% -
  Horiz. % 1,723.81% -2,886.83% 2,417.93% 49.58% 300.00% -1,683.75% 100.00%
NP -59,351 -52,044 -15,902 -11,736 -3,461 -13,978 -2,260 72.36%
  YoY % -14.04% -227.28% -35.50% -239.09% 75.24% -518.50% -
  Horiz. % 2,626.15% 2,302.83% 703.63% 519.29% 153.14% 618.50% 100.00%
NP to SH -59,351 -52,044 -15,902 -10,373 -2,861 -14,123 -2,260 72.36%
  YoY % -14.04% -227.28% -53.30% -262.57% 79.74% -524.91% -
  Horiz. % 2,626.15% 2,302.83% 703.63% 458.98% 126.59% 624.91% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 61,164 81,228 47,263 45,336 47,373 71,424 70,714 -2.39%
  YoY % -24.70% 71.86% 4.25% -4.30% -33.67% 1.00% -
  Horiz. % 86.49% 114.87% 66.84% 64.11% 66.99% 101.00% 100.00%
Net Worth - -22,448 29,046 3,391,699 20,457 64,757 74,210 -
  YoY % 0.00% -177.29% -99.14% 16,479.23% -68.41% -12.74% -
  Horiz. % 0.00% -30.25% 39.14% 4,570.39% 27.57% 87.26% 100.00%
Dividend
30/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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
30/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth - -22,448 29,046 3,391,699 20,457 64,757 74,210 -
  YoY % 0.00% -177.29% -99.14% 16,479.23% -68.41% -12.74% -
  Horiz. % 0.00% -30.25% 39.14% 4,570.39% 27.57% 87.26% 100.00%
NOSH 50,804 50,800 50,673 4,488,750 20,457 43,844 42,164 3.15%
  YoY % 0.01% 0.25% -98.87% 21,841.81% -53.34% 3.98% -
  Horiz. % 120.49% 120.48% 120.18% 10,645.69% 48.52% 103.98% 100.00%
Ratio Analysis
30/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -3,273.63 % -178.33 % -50.71 % -34.93 % -7.88 % -24.33 % -3.30 % 215.64%
  YoY % -1,735.71% -251.67% -45.18% -343.27% 67.61% -637.27% -
  Horiz. % 99,200.91% 5,403.94% 1,536.67% 1,058.48% 238.79% 737.27% 100.00%
ROE - % 0.00 % -54.75 % -0.31 % -13.99 % -21.81 % -3.05 % -
  YoY % 0.00% 0.00% -17,561.29% 97.78% 35.86% -615.08% -
  Horiz. % 0.00% -0.00% 1,795.08% 10.16% 458.69% 715.08% 100.00%
Per Share
30/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 3.57 57.45 61.89 0.75 214.65 131.02 162.35 -47.05%
  YoY % -93.79% -7.17% 8,152.00% -99.65% 63.83% -19.30% -
  Horiz. % 2.20% 35.39% 38.12% 0.46% 132.21% 80.70% 100.00%
EPS -116.82 -102.45 -31.38 -0.23 -13.99 -32.21 -5.36 67.09%
  YoY % -14.03% -226.48% -13,543.48% 98.36% 56.57% -500.93% -
  Horiz. % 2,179.48% 1,911.38% 585.45% 4.29% 261.01% 600.93% 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 -
  YoY % 0.00% -177.09% -24.14% -24.44% -32.30% -16.08% -
  Horiz. % 0.00% -25.11% 32.57% 42.93% 56.82% 83.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 3.57 57.44 61.73 66.14 86.43 113.07 134.74 -45.38%
  YoY % -93.78% -6.95% -6.67% -23.48% -23.56% -16.08% -
  Horiz. % 2.65% 42.63% 45.81% 49.09% 64.15% 83.92% 100.00%
EPS -116.82 -102.44 -31.30 -20.42 -5.63 -27.80 -4.45 72.35%
  YoY % -14.04% -227.28% -53.28% -262.70% 79.75% -524.72% -
  Horiz. % 2,625.17% 2,302.02% 703.37% 458.88% 126.52% 624.72% 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 -
  YoY % 0.00% -177.30% -99.14% 16,477.95% -68.41% -12.74% -
  Horiz. % 0.00% -30.25% 39.14% 4,570.37% 27.57% 87.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 30/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.0550 0.1700 0.8600 1.3900 1.4300 0.9400 0.6500 -
P/RPS 1.54 0.30 1.39 185.70 0.67 0.72 0.40 25.18%
  YoY % 413.33% -78.42% -99.25% 27,616.42% -6.94% 80.00% -
  Horiz. % 385.00% 75.00% 347.50% 46,425.00% 167.50% 180.00% 100.00%
P/EPS -0.05 -0.17 -2.74 -601.50 -10.23 -2.92 -12.13 -59.94%
  YoY % 70.59% 93.80% 99.54% -5,779.77% -250.34% 75.93% -
  Horiz. % 0.41% 1.40% 22.59% 4,958.78% 84.34% 24.07% 100.00%
EY -2,124.03 -602.63 -36.49 -0.17 -9.78 -34.27 -8.25 152.12%
  YoY % -252.46% -1,551.49% -21,364.71% 98.26% 71.46% -315.39% -
  Horiz. % 25,745.82% 7,304.61% 442.30% 2.06% 118.55% 415.39% 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 1.50 1.84 1.43 0.64 0.37 -
  YoY % 0.00% 0.00% -18.48% 28.67% 123.44% 72.97% -
  Horiz. % 0.00% 0.00% 405.41% 497.30% 386.49% 172.97% 100.00%
Price Multiplier on Announcement Date
30/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date - 28/02/13 02/07/12 25/02/11 25/02/10 26/02/09 20/02/08 -
Price 0.0000 0.1500 0.6900 1.4700 1.4500 0.9200 0.6300 -
P/RPS 0.00 0.26 1.11 196.38 0.68 0.70 0.39 -
  YoY % 0.00% -76.58% -99.43% 28,779.41% -2.86% 79.49% -
  Horiz. % 0.00% 66.67% 284.62% 50,353.85% 174.36% 179.49% 100.00%
P/EPS 0.00 -0.15 -2.20 -636.12 -10.37 -2.86 -11.75 -
  YoY % 0.00% 93.18% 99.65% -6,034.23% -262.59% 75.66% -
  Horiz. % -0.00% 1.28% 18.72% 5,413.79% 88.26% 24.34% 100.00%
EY 0.00 -682.98 -45.48 -0.16 -9.64 -35.01 -8.51 -
  YoY % 0.00% -1,401.72% -28,325.00% 98.34% 72.47% -311.40% -
  Horiz. % -0.00% 8,025.62% 534.43% 1.88% 113.28% 411.40% 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 1.20 1.95 1.45 0.62 0.36 -
  YoY % 0.00% 0.00% -38.46% 34.48% 133.87% 72.22% -
  Horiz. % 0.00% 0.00% 333.33% 541.67% 402.78% 172.22% 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.
 


 

171  176  544  1291 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 ISTONE 0.225-0.02 
 NETX 0.0150.00 
 KNM 0.385-0.005 
 ARMADA 0.235-0.005 
 HOMERIZ-WB 0.29-0.015 
 GPACKET 0.43+0.025 
 HSI-H6R 0.38+0.015 
 IMPIANA 0.0250.00 
 HSI-C5J 0.155-0.025 
Partners & Brokers