Highlights

[PETONE] YoY TTM Result on 2011-12-31 [#2]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 02-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     28.29%    YoY -     -53.30%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 30/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 0 1,813 29,184 31,361 33,600 43,912 57,446 -
  YoY % 0.00% -93.79% -6.94% -6.66% -23.48% -23.56% -
  Horiz. % 0.00% 3.16% 50.80% 54.59% 58.49% 76.44% 100.00%
PBT -41,921 -65,505 -41,738 -24,534 -11,913 -4,532 -7,967 39.36%
  YoY % 36.00% -56.94% -70.12% -105.94% -162.86% 43.12% -
  Horiz. % 526.18% 822.20% 523.89% 307.95% 149.53% 56.88% 100.00%
Tax -15 6,154 -10,306 8,632 177 1,071 -6,011 -69.82%
  YoY % -100.24% 159.71% -219.39% 4,776.84% -83.47% 117.82% -
  Horiz. % 0.25% -102.38% 171.45% -143.60% -2.94% -17.82% 100.00%
NP -41,936 -59,351 -52,044 -15,902 -11,736 -3,461 -13,978 24.56%
  YoY % 29.34% -14.04% -227.28% -35.50% -239.09% 75.24% -
  Horiz. % 300.01% 424.60% 372.33% 113.76% 83.96% 24.76% 100.00%
NP to SH -41,936 -59,351 -52,044 -15,902 -10,373 -2,861 -14,123 24.30%
  YoY % 29.34% -14.04% -227.28% -53.30% -262.57% 79.74% -
  Horiz. % 296.93% 420.24% 368.51% 112.60% 73.45% 20.26% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 41,936 61,164 81,228 47,263 45,336 47,373 71,424 -10.10%
  YoY % -31.44% -24.70% 71.86% 4.25% -4.30% -33.67% -
  Horiz. % 58.71% 85.64% 113.73% 66.17% 63.47% 66.33% 100.00%
Net Worth -90,894 - -22,448 29,046 3,391,699 20,457 64,757 -
  YoY % 0.00% 0.00% -177.29% -99.14% 16,479.23% -68.41% -
  Horiz. % -140.36% 0.00% -34.67% 44.85% 5,237.51% 31.59% 100.00%
Dividend
31/12/13 30/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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
31/12/13 30/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth -90,894 - -22,448 29,046 3,391,699 20,457 64,757 -
  YoY % 0.00% 0.00% -177.29% -99.14% 16,479.23% -68.41% -
  Horiz. % -140.36% 0.00% -34.67% 44.85% 5,237.51% 31.59% 100.00%
NOSH 50,804 50,804 50,800 50,673 4,488,750 20,457 43,844 2.99%
  YoY % 0.00% 0.01% 0.25% -98.87% 21,841.81% -53.34% -
  Horiz. % 115.88% 115.88% 115.87% 115.58% 10,237.96% 46.66% 100.00%
Ratio Analysis
31/12/13 30/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 0.00 % -3,273.63 % -178.33 % -50.71 % -34.93 % -7.88 % -24.33 % -
  YoY % 0.00% -1,735.71% -251.67% -45.18% -343.27% 67.61% -
  Horiz. % -0.00% 13,455.12% 732.96% 208.43% 143.57% 32.39% 100.00%
ROE 0.00 % - % 0.00 % -54.75 % -0.31 % -13.99 % -21.81 % -
  YoY % 0.00% 0.00% 0.00% -17,561.29% 97.78% 35.86% -
  Horiz. % -0.00% 0.00% -0.00% 251.03% 1.42% 64.14% 100.00%
Per Share
31/12/13 30/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS - 3.57 57.45 61.89 0.75 214.65 131.02 -
  YoY % 0.00% -93.79% -7.17% 8,152.00% -99.65% 63.83% -
  Horiz. % 0.00% 2.72% 43.85% 47.24% 0.57% 163.83% 100.00%
EPS -82.54 -116.82 -102.45 -31.38 -0.23 -13.99 -32.21 20.70%
  YoY % 29.34% -14.03% -226.48% -13,543.48% 98.36% 56.57% -
  Horiz. % 256.26% 362.68% 318.07% 97.42% 0.71% 43.43% 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 -1.7891 - -0.4419 0.5732 0.7556 1.0000 1.4770 -
  YoY % 0.00% 0.00% -177.09% -24.14% -24.44% -32.30% -
  Horiz. % -121.13% 0.00% -29.92% 38.81% 51.16% 67.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/12/13 30/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS - 3.57 57.44 61.73 66.14 86.43 113.07 -
  YoY % 0.00% -93.78% -6.95% -6.67% -23.48% -23.56% -
  Horiz. % 0.00% 3.16% 50.80% 54.59% 58.49% 76.44% 100.00%
EPS -82.54 -116.82 -102.44 -31.30 -20.42 -5.63 -27.80 24.30%
  YoY % 29.34% -14.04% -227.28% -53.28% -262.70% 79.75% -
  Horiz. % 296.91% 420.22% 368.49% 112.59% 73.45% 20.25% 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 -1.7891 - -0.4419 0.5717 66.7594 0.4027 1.2746 -
  YoY % 0.00% 0.00% -177.30% -99.14% 16,477.95% -68.41% -
  Horiz. % -140.37% 0.00% -34.67% 44.85% 5,237.67% 31.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/13 30/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.0550 0.0550 0.1700 0.8600 1.3900 1.4300 0.9400 -
P/RPS 0.00 1.54 0.30 1.39 185.70 0.67 0.72 -
  YoY % 0.00% 413.33% -78.42% -99.25% 27,616.42% -6.94% -
  Horiz. % 0.00% 213.89% 41.67% 193.06% 25,791.67% 93.06% 100.00%
P/EPS -0.07 -0.05 -0.17 -2.74 -601.50 -10.23 -2.92 -52.56%
  YoY % -40.00% 70.59% 93.80% 99.54% -5,779.77% -250.34% -
  Horiz. % 2.40% 1.71% 5.82% 93.84% 20,599.31% 350.34% 100.00%
EY -1,500.79 -2,124.03 -602.63 -36.49 -0.17 -9.78 -34.27 112.86%
  YoY % 29.34% -252.46% -1,551.49% -21,364.71% 98.26% 71.46% -
  Horiz. % 4,379.31% 6,197.93% 1,758.48% 106.48% 0.50% 28.54% 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 1.50 1.84 1.43 0.64 -
  YoY % 0.00% 0.00% 0.00% -18.48% 28.67% 123.44% -
  Horiz. % 0.00% 0.00% 0.00% 234.38% 287.50% 223.44% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date - - 28/02/13 02/07/12 25/02/11 25/02/10 26/02/09 -
Price 0.0000 0.0000 0.1500 0.6900 1.4700 1.4500 0.9200 -
P/RPS 0.00 0.00 0.26 1.11 196.38 0.68 0.70 -
  YoY % 0.00% 0.00% -76.58% -99.43% 28,779.41% -2.86% -
  Horiz. % 0.00% 0.00% 37.14% 158.57% 28,054.29% 97.14% 100.00%
P/EPS 0.00 0.00 -0.15 -2.20 -636.12 -10.37 -2.86 -
  YoY % 0.00% 0.00% 93.18% 99.65% -6,034.23% -262.59% -
  Horiz. % -0.00% -0.00% 5.24% 76.92% 22,241.96% 362.59% 100.00%
EY 0.00 0.00 -682.98 -45.48 -0.16 -9.64 -35.01 -
  YoY % 0.00% 0.00% -1,401.72% -28,325.00% 98.34% 72.47% -
  Horiz. % -0.00% -0.00% 1,950.81% 129.91% 0.46% 27.53% 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 1.20 1.95 1.45 0.62 -
  YoY % 0.00% 0.00% 0.00% -38.46% 34.48% 133.87% -
  Horiz. % 0.00% 0.00% 0.00% 193.55% 314.52% 233.87% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

585  513  444  437 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.27+0.01 
 NICE 0.23+0.115 
 PHB 0.035+0.005 
 IRIS 0.435+0.06 
 PHB-WB 0.025+0.005 
 BORNOIL 0.050.00 
 K1 0.63+0.025 
 FINTEC 0.125-0.005 
 XDL 0.07+0.005 
 BIOHLDG 0.35+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers