Highlights

[PETONE] QoQ Annualized Quarter Result on 2009-06-30 [#4]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 28-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Jun-2009  [#4]
Profit Trend QoQ -     50.38%    YoY -     57.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 28,717 25,108 28,960 63,731 62,584 64,746 53,544 -34.01%
  QoQ % 14.38% -13.30% -54.56% 1.83% -3.34% 20.92% -
  Horiz. % 53.63% 46.89% 54.09% 119.03% 116.88% 120.92% 100.00%
PBT 977 1,368 328 -2,177 -2,464 -116 -432 -
  QoQ % -28.56% 317.07% 115.07% 11.65% -2,024.14% 73.15% -
  Horiz. % -226.23% -316.67% -75.93% 503.94% 570.37% 26.85% 100.00%
Tax -132 -660 -1,156 -2,130 -7,389 -7,218 -1,084 -75.46%
  QoQ % 80.00% 42.91% 45.73% 71.17% -2.37% -565.87% -
  Horiz. % 12.18% 60.89% 106.64% 196.49% 681.67% 665.87% 100.00%
NP 845 708 -828 -4,307 -9,853 -7,334 -1,516 -
  QoQ % 19.40% 185.51% 80.78% 56.29% -34.35% -383.77% -
  Horiz. % -55.76% -46.70% 54.62% 284.10% 649.96% 483.77% 100.00%
NP to SH 16 708 -1,516 -4,969 -10,013 -7,624 -1,516 -
  QoQ % -97.74% 146.70% 69.49% 50.38% -31.34% -402.90% -
  Horiz. % -1.06% -46.70% 100.00% 327.77% 660.51% 502.90% 100.00%
Tax Rate 13.51 % 48.25 % 352.44 % - % - % - % - % -
  QoQ % -72.00% -86.31% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 3.83% 13.69% 100.00% - - - -
Total Cost 27,872 24,400 29,788 68,038 72,437 72,080 55,060 -36.51%
  QoQ % 14.23% -18.09% -56.22% -6.07% 0.50% 30.91% -
  Horiz. % 50.62% 44.32% 54.10% 123.57% 131.56% 130.91% 100.00%
Net Worth 1,197 6,111 114,449 52,916 60,246 64,493 64,126 -92.98%
  QoQ % -80.40% -94.66% 116.28% -12.17% -6.59% 0.57% -
  Horiz. % 1.87% 9.53% 178.47% 82.52% 93.95% 100.57% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,197 6,111 114,449 52,916 60,246 64,493 64,126 -92.98%
  QoQ % -80.40% -94.66% 116.28% -12.17% -6.59% 0.57% -
  Horiz. % 1.87% 9.53% 178.47% 82.52% 93.95% 100.57% 100.00%
NOSH 875 6,111 84,222 38,546 42,670 43,665 42,111 -92.45%
  QoQ % -85.67% -92.74% 118.50% -9.66% -2.28% 3.69% -
  Horiz. % 2.08% 14.51% 200.00% 91.53% 101.33% 103.69% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 2.94 % 2.82 % -2.86 % -6.76 % -15.74 % -11.33 % -2.83 % -
  QoQ % 4.26% 198.60% 57.69% 57.05% -38.92% -300.35% -
  Horiz. % -103.89% -99.65% 101.06% 238.87% 556.18% 400.35% 100.00%
ROE 1.34 % 11.59 % -1.32 % -9.39 % -16.62 % -11.82 % -2.36 % -
  QoQ % -88.44% 978.03% 85.94% 43.50% -40.61% -400.85% -
  Horiz. % -56.78% -491.10% 55.93% 397.88% 704.24% 500.85% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 3,278.56 410.86 34.39 165.34 146.67 148.28 127.15 774.52%
  QoQ % 697.98% 1,094.71% -79.20% 12.73% -1.09% 16.62% -
  Horiz. % 2,578.50% 323.13% 27.05% 130.04% 115.35% 116.62% 100.00%
EPS 1.83 0.74 -3.28 -10.26 -23.47 -17.46 -3.60 -
  QoQ % 147.30% 122.56% 68.03% 56.28% -34.42% -385.00% -
  Horiz. % -50.83% -20.56% 91.11% 285.00% 651.94% 485.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3673 1.0000 1.3589 1.3728 1.4119 1.4770 1.5228 -6.94%
  QoQ % 36.73% -26.41% -1.01% -2.77% -4.41% -3.01% -
  Horiz. % 89.79% 65.67% 89.24% 90.15% 92.72% 96.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 56.52 49.42 57.00 125.44 123.19 127.44 105.39 -34.02%
  QoQ % 14.37% -13.30% -54.56% 1.83% -3.33% 20.92% -
  Horiz. % 53.63% 46.89% 54.08% 119.02% 116.89% 120.92% 100.00%
EPS 0.03 1.39 -2.98 -9.78 -19.71 -15.01 -2.98 -
  QoQ % -97.84% 146.64% 69.53% 50.38% -31.31% -403.69% -
  Horiz. % -1.01% -46.64% 100.00% 328.19% 661.41% 503.69% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0236 0.1203 2.2527 1.0416 1.1858 1.2694 1.2622 -92.97%
  QoQ % -80.38% -94.66% 116.27% -12.16% -6.59% 0.57% -
  Horiz. % 1.87% 9.53% 178.47% 82.52% 93.95% 100.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.3300 1.4300 1.4500 1.4600 0.9000 0.9400 1.2000 -
P/RPS 0.04 0.35 4.22 0.88 0.61 0.63 0.94 -87.83%
  QoQ % -88.57% -91.71% 379.55% 44.26% -3.17% -32.98% -
  Horiz. % 4.26% 37.23% 448.94% 93.62% 64.89% 67.02% 100.00%
P/EPS 72.81 12.34 -80.56 -11.33 -3.84 -5.38 -33.33 -
  QoQ % 490.03% 115.32% -611.03% -195.05% 28.62% 83.86% -
  Horiz. % -218.45% -37.02% 241.70% 33.99% 11.52% 16.14% 100.00%
EY 1.37 8.10 -1.24 -8.83 -26.07 -18.57 -3.00 -
  QoQ % -83.09% 753.23% 85.96% 66.13% -40.39% -519.00% -
  Horiz. % -45.67% -270.00% 41.33% 294.33% 869.00% 619.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.97 1.43 1.07 1.06 0.64 0.64 0.79 14.68%
  QoQ % -32.17% 33.64% 0.94% 65.62% 0.00% -18.99% -
  Horiz. % 122.78% 181.01% 135.44% 134.18% 81.01% 81.01% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 25/11/09 28/08/09 22/05/09 26/02/09 28/11/08 -
Price 1.3300 1.4500 1.3200 1.4500 1.3600 0.9200 1.2600 -
P/RPS 0.04 0.35 3.84 0.88 0.93 0.62 0.99 -88.25%
  QoQ % -88.57% -90.89% 336.36% -5.38% 50.00% -37.37% -
  Horiz. % 4.04% 35.35% 387.88% 88.89% 93.94% 62.63% 100.00%
P/EPS 72.81 12.52 -73.33 -11.25 -5.80 -5.27 -35.00 -
  QoQ % 481.55% 117.07% -551.82% -93.97% -10.06% 84.94% -
  Horiz. % -208.03% -35.77% 209.51% 32.14% 16.57% 15.06% 100.00%
EY 1.37 7.99 -1.36 -8.89 -17.25 -18.98 -2.86 -
  QoQ % -82.85% 687.50% 84.70% 48.46% 9.11% -563.64% -
  Horiz. % -47.90% -279.37% 47.55% 310.84% 603.15% 663.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.97 1.45 0.97 1.06 0.96 0.62 0.83 10.96%
  QoQ % -33.10% 49.48% -8.49% 10.42% 54.84% -25.30% -
  Horiz. % 116.87% 174.70% 116.87% 127.71% 115.66% 74.70% 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.
 


 

321  164  536  1160 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMI 0.105+0.015 
 SAPNRG 0.31+0.01 
 SCOMI-WB 0.045+0.01 
 KNM 0.375+0.025 
 NETX 0.02+0.005 
 GPACKET 0.465+0.02 
 HSI-H6R 0.33-0.06 
 HSI-C5J 0.21+0.07 
 HSI-C5P 0.35+0.055 
 SAPNRG-WA 0.130.00 
Partners & Brokers