Highlights

[PETONE] YoY TTM Result on 2010-03-31 [#3]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 31-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Mar-2010  [#3]
Profit Trend QoQ -     117.30%    YoY -     102.94%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 23,596 31,209 32,169 38,331 60,004 59,745 92,943 -20.41%
  YoY % -24.39% -2.98% -16.08% -36.12% 0.43% -35.72% -
  Horiz. % 25.39% 33.58% 34.61% 41.24% 64.56% 64.28% 100.00%
PBT -66,629 -21,924 -15,524 -2,693 -9,510 -2,300 3,259 -
  YoY % -203.91% -41.23% -476.46% 71.68% -313.48% -170.57% -
  Horiz. % -2,044.46% -672.72% -476.34% -82.63% -291.81% -70.57% 100.00%
Tax -4,185 8,958 -187 3,090 -7,206 -112 773 -
  YoY % -146.72% 4,890.37% -106.05% 142.88% -6,333.93% -114.49% -
  Horiz. % -541.40% 1,158.86% -24.19% 399.74% -932.21% -14.49% 100.00%
NP -70,814 -12,966 -15,711 397 -16,716 -2,412 4,032 -
  YoY % -446.15% 17.47% -4,057.43% 102.37% -593.03% -159.82% -
  Horiz. % -1,756.30% -321.58% -389.66% 9.85% -414.58% -59.82% 100.00%
NP to SH -70,814 -12,966 -13,871 495 -16,836 -2,412 4,032 -
  YoY % -446.15% 6.52% -2,902.22% 102.94% -598.01% -159.82% -
  Horiz. % -1,756.30% -321.58% -344.02% 12.28% -417.56% -59.82% 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% 0.00% 100.00%
Total Cost 94,410 44,175 47,880 37,934 76,720 62,157 88,911 1.00%
  YoY % 113.72% -7.74% 26.22% -50.56% 23.43% -30.09% -
  Horiz. % 106.18% 49.68% 53.85% 42.67% 86.29% 69.91% 100.00%
Net Worth -46,476 28,237 33,853 19,310 58,930 72,747 77,283 -
  YoY % -264.59% -16.59% 75.31% -67.23% -18.99% -5.87% -
  Horiz. % -60.14% 36.54% 43.80% 24.99% 76.25% 94.13% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth -46,476 28,237 33,853 19,310 58,930 72,747 77,283 -
  YoY % -264.59% -16.59% 75.31% -67.23% -18.99% -5.87% -
  Horiz. % -60.14% 36.54% 43.80% 24.99% 76.25% 94.13% 100.00%
NOSH 50,810 50,786 48,362 19,310 41,738 41,914 42,070 3.19%
  YoY % 0.05% 5.01% 150.45% -53.73% -0.42% -0.37% -
  Horiz. % 120.78% 120.72% 114.96% 45.90% 99.21% 99.63% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -300.11 % -41.55 % -48.84 % 1.04 % -27.86 % -4.04 % 4.34 % -
  YoY % -622.29% 14.93% -4,796.15% 103.73% -589.60% -193.09% -
  Horiz. % -6,914.98% -957.37% -1,125.35% 23.96% -641.94% -93.09% 100.00%
ROE 0.00 % -45.92 % -40.97 % 2.56 % -28.57 % -3.32 % 5.22 % -
  YoY % 0.00% -12.08% -1,700.39% 108.96% -760.54% -163.60% -
  Horiz. % 0.00% -879.69% -784.87% 49.04% -547.32% -63.60% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 46.44 61.45 66.52 198.50 143.76 142.54 220.92 -22.87%
  YoY % -24.43% -7.62% -66.49% 38.08% 0.86% -35.48% -
  Horiz. % 21.02% 27.82% 30.11% 89.85% 65.07% 64.52% 100.00%
EPS -139.37 -25.53 -28.68 2.56 -40.34 -5.75 9.58 -
  YoY % -445.91% 10.98% -1,220.31% 106.35% -601.57% -160.02% -
  Horiz. % -1,454.80% -266.49% -299.37% 26.72% -421.09% -60.02% 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 -0.9147 0.5560 0.7000 1.0000 1.4119 1.7356 1.8370 -
  YoY % -264.51% -20.57% -30.00% -29.17% -18.65% -5.52% -
  Horiz. % -49.79% 30.27% 38.11% 54.44% 76.86% 94.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 46.44 61.43 63.32 75.45 118.11 117.60 182.94 -20.41%
  YoY % -24.40% -2.98% -16.08% -36.12% 0.43% -35.72% -
  Horiz. % 25.39% 33.58% 34.61% 41.24% 64.56% 64.28% 100.00%
EPS -139.38 -25.52 -27.30 0.97 -33.14 -4.75 7.94 -
  YoY % -446.16% 6.52% -2,914.43% 102.93% -597.68% -159.82% -
  Horiz. % -1,755.42% -321.41% -343.83% 12.22% -417.38% -59.82% 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 -0.9148 0.5558 0.6664 0.3801 1.1599 1.4319 1.5212 -
  YoY % -264.59% -16.60% 75.32% -67.23% -19.00% -5.87% -
  Horiz. % -60.14% 36.54% 43.81% 24.99% 76.25% 94.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.1450 0.9000 1.4000 1.3300 0.9000 0.6500 0.8300 -
P/RPS 0.31 1.46 2.10 0.67 0.63 0.46 0.38 -3.33%
  YoY % -78.77% -30.48% 213.43% 6.35% 36.96% 21.05% -
  Horiz. % 81.58% 384.21% 552.63% 176.32% 165.79% 121.05% 100.00%
P/EPS -0.10 -3.53 -4.88 51.88 -2.23 -11.30 8.66 -
  YoY % 97.17% 27.66% -109.41% 2,426.46% 80.27% -230.48% -
  Horiz. % -1.15% -40.76% -56.35% 599.08% -25.75% -130.49% 100.00%
EY -961.16 -28.37 -20.49 1.93 -44.82 -8.85 11.55 -
  YoY % -3,287.94% -38.46% -1,161.66% 104.31% -406.44% -176.62% -
  Horiz. % -8,321.73% -245.63% -177.40% 16.71% -388.05% -76.62% 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 0.00 1.62 2.00 1.33 0.64 0.37 0.45 -
  YoY % 0.00% -19.00% 50.38% 107.81% 72.97% -17.78% -
  Horiz. % 0.00% 360.00% 444.44% 295.56% 142.22% 82.22% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 02/07/12 31/05/11 31/05/10 22/05/09 29/05/08 31/05/07 -
Price 0.0550 0.6900 1.4300 1.3300 1.3600 0.7000 0.6900 -
P/RPS 0.12 1.12 2.15 0.67 0.95 0.49 0.31 -14.62%
  YoY % -89.29% -47.91% 220.90% -29.47% 93.88% 58.06% -
  Horiz. % 38.71% 361.29% 693.55% 216.13% 306.45% 158.06% 100.00%
P/EPS -0.04 -2.70 -4.99 51.88 -3.37 -12.16 7.20 -
  YoY % 98.52% 45.89% -109.62% 1,639.47% 72.29% -268.89% -
  Horiz. % -0.56% -37.50% -69.31% 720.56% -46.81% -168.89% 100.00%
EY -2,533.96 -37.00 -20.06 1.93 -29.66 -8.22 13.89 -
  YoY % -6,748.54% -84.45% -1,139.38% 106.51% -260.83% -159.18% -
  Horiz. % -18,243.05% -266.38% -144.42% 13.89% -213.53% -59.18% 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 0.00 1.24 2.04 1.33 0.96 0.40 0.38 -
  YoY % 0.00% -39.22% 53.38% 38.54% 140.00% 5.26% -
  Horiz. % 0.00% 326.32% 536.84% 350.00% 252.63% 105.26% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers