Highlights

[PETONE] YoY TTM Result on 2009-03-31 [#3]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 22-May-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Mar-2009  [#3]
Profit Trend QoQ -     -19.21%    YoY -     -598.01%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 31,209 32,169 38,331 60,004 59,745 92,943 100,960 -17.76%
  YoY % -2.98% -16.08% -36.12% 0.43% -35.72% -7.94% -
  Horiz. % 30.91% 31.86% 37.97% 59.43% 59.18% 92.06% 100.00%
PBT -21,924 -15,524 -2,693 -9,510 -2,300 3,259 -7,664 19.13%
  YoY % -41.23% -476.46% 71.68% -313.48% -170.57% 142.52% -
  Horiz. % 286.06% 202.56% 35.14% 124.09% 30.01% -42.52% 100.00%
Tax 8,958 -187 3,090 -7,206 -112 773 435 65.48%
  YoY % 4,890.37% -106.05% 142.88% -6,333.93% -114.49% 77.70% -
  Horiz. % 2,059.31% -42.99% 710.34% -1,656.55% -25.75% 177.70% 100.00%
NP -12,966 -15,711 397 -16,716 -2,412 4,032 -7,229 10.22%
  YoY % 17.47% -4,057.43% 102.37% -593.03% -159.82% 155.78% -
  Horiz. % 179.36% 217.33% -5.49% 231.24% 33.37% -55.78% 100.00%
NP to SH -12,966 -13,871 495 -16,836 -2,412 4,032 -7,229 10.22%
  YoY % 6.52% -2,902.22% 102.94% -598.01% -159.82% 155.78% -
  Horiz. % 179.36% 191.88% -6.85% 232.90% 33.37% -55.78% 100.00%
Tax Rate - % - % - % - % - % -23.72 % - % -
  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 44,175 47,880 37,934 76,720 62,157 88,911 108,189 -13.86%
  YoY % -7.74% 26.22% -50.56% 23.43% -30.09% -17.82% -
  Horiz. % 40.83% 44.26% 35.06% 70.91% 57.45% 82.18% 100.00%
Net Worth 28,237 33,853 19,310 58,930 72,747 77,283 76,051 -15.21%
  YoY % -16.59% 75.31% -67.23% -18.99% -5.87% 1.62% -
  Horiz. % 37.13% 44.51% 25.39% 77.49% 95.66% 101.62% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 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
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 28,237 33,853 19,310 58,930 72,747 77,283 76,051 -15.21%
  YoY % -16.59% 75.31% -67.23% -18.99% -5.87% 1.62% -
  Horiz. % 37.13% 44.51% 25.39% 77.49% 95.66% 101.62% 100.00%
NOSH 50,786 48,362 19,310 41,738 41,914 42,070 44,285 2.31%
  YoY % 5.01% 150.45% -53.73% -0.42% -0.37% -5.00% -
  Horiz. % 114.68% 109.21% 43.60% 94.25% 94.65% 95.00% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -41.55 % -48.84 % 1.04 % -27.86 % -4.04 % 4.34 % -7.16 % 34.02%
  YoY % 14.93% -4,796.15% 103.73% -589.60% -193.09% 160.61% -
  Horiz. % 580.31% 682.12% -14.53% 389.11% 56.42% -60.61% 100.00%
ROE -45.92 % -40.97 % 2.56 % -28.57 % -3.32 % 5.22 % -9.51 % 29.98%
  YoY % -12.08% -1,700.39% 108.96% -760.54% -163.60% 154.89% -
  Horiz. % 482.86% 430.81% -26.92% 300.42% 34.91% -54.89% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 61.45 66.52 198.50 143.76 142.54 220.92 227.97 -19.61%
  YoY % -7.62% -66.49% 38.08% 0.86% -35.48% -3.09% -
  Horiz. % 26.96% 29.18% 87.07% 63.06% 62.53% 96.91% 100.00%
EPS -25.53 -28.68 2.56 -40.34 -5.75 9.58 -16.32 7.74%
  YoY % 10.98% -1,220.31% 106.35% -601.57% -160.02% 158.70% -
  Horiz. % 156.43% 175.74% -15.69% 247.18% 35.23% -58.70% 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 0.5560 0.7000 1.0000 1.4119 1.7356 1.8370 1.7173 -17.12%
  YoY % -20.57% -30.00% -29.17% -18.65% -5.52% 6.97% -
  Horiz. % 32.38% 40.76% 58.23% 82.22% 101.07% 106.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 61.43 63.32 75.45 118.11 117.60 182.94 198.72 -17.76%
  YoY % -2.98% -16.08% -36.12% 0.43% -35.72% -7.94% -
  Horiz. % 30.91% 31.86% 37.97% 59.44% 59.18% 92.06% 100.00%
EPS -25.52 -27.30 0.97 -33.14 -4.75 7.94 -14.23 10.22%
  YoY % 6.52% -2,914.43% 102.93% -597.68% -159.82% 155.80% -
  Horiz. % 179.34% 191.85% -6.82% 232.89% 33.38% -55.80% 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 0.5558 0.6664 0.3801 1.1599 1.4319 1.5212 1.4969 -15.21%
  YoY % -16.60% 75.32% -67.23% -19.00% -5.87% 1.62% -
  Horiz. % 37.13% 44.52% 25.39% 77.49% 95.66% 101.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.9000 1.4000 1.3300 0.9000 0.6500 0.8300 0.7800 -
P/RPS 1.46 2.10 0.67 0.63 0.46 0.38 0.34 27.46%
  YoY % -30.48% 213.43% 6.35% 36.96% 21.05% 11.76% -
  Horiz. % 429.41% 617.65% 197.06% 185.29% 135.29% 111.76% 100.00%
P/EPS -3.53 -4.88 51.88 -2.23 -11.30 8.66 -4.78 -4.92%
  YoY % 27.66% -109.41% 2,426.46% 80.27% -230.48% 281.17% -
  Horiz. % 73.85% 102.09% -1,085.36% 46.65% 236.40% -181.17% 100.00%
EY -28.37 -20.49 1.93 -44.82 -8.85 11.55 -20.93 5.19%
  YoY % -38.46% -1,161.66% 104.31% -406.44% -176.62% 155.18% -
  Horiz. % 135.55% 97.90% -9.22% 214.14% 42.28% -55.18% 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 1.62 2.00 1.33 0.64 0.37 0.45 0.45 23.77%
  YoY % -19.00% 50.38% 107.81% 72.97% -17.78% 0.00% -
  Horiz. % 360.00% 444.44% 295.56% 142.22% 82.22% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 02/07/12 31/05/11 31/05/10 22/05/09 29/05/08 31/05/07 26/05/06 -
Price 0.6900 1.4300 1.3300 1.3600 0.7000 0.6900 0.8300 -
P/RPS 1.12 2.15 0.67 0.95 0.49 0.31 0.36 20.80%
  YoY % -47.91% 220.90% -29.47% 93.88% 58.06% -13.89% -
  Horiz. % 311.11% 597.22% 186.11% 263.89% 136.11% 86.11% 100.00%
P/EPS -2.70 -4.99 51.88 -3.37 -12.16 7.20 -5.08 -9.99%
  YoY % 45.89% -109.62% 1,639.47% 72.29% -268.89% 241.73% -
  Horiz. % 53.15% 98.23% -1,021.26% 66.34% 239.37% -141.73% 100.00%
EY -37.00 -20.06 1.93 -29.66 -8.22 13.89 -19.67 11.09%
  YoY % -84.45% -1,139.38% 106.51% -260.83% -159.18% 170.62% -
  Horiz. % 188.10% 101.98% -9.81% 150.79% 41.79% -70.62% 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 1.24 2.04 1.33 0.96 0.40 0.38 0.48 17.12%
  YoY % -39.22% 53.38% 38.54% 140.00% 5.26% -20.83% -
  Horiz. % 258.33% 425.00% 277.08% 200.00% 83.33% 79.17% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers