Highlights

[PETONE] QoQ Annualized Quarter Result on 2010-06-30 [#4]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 30-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Jun-2010  [#4]
Profit Trend QoQ -     -16,968.75%    YoY -     45.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 30,293 30,334 30,544 30,987 28,717 25,108 28,960 3.05%
  QoQ % -0.13% -0.69% -1.43% 7.90% 14.38% -13.30% -
  Horiz. % 104.60% 104.74% 105.47% 107.00% 99.16% 86.70% 100.00%
PBT -16,460 -17,566 -6,328 -2,446 977 1,368 328 -
  QoQ % 6.30% -177.59% -158.71% -350.27% -28.56% 317.07% -
  Horiz. % -5,018.29% -5,355.49% -1,929.27% -745.73% 297.97% 417.07% 100.00%
Tax 1,081 2,178 4,560 -1,097 -132 -660 -1,156 -
  QoQ % -50.35% -52.24% 515.68% -731.06% 80.00% 42.91% -
  Horiz. % -93.54% -188.41% -394.46% 94.90% 11.42% 57.09% 100.00%
NP -15,378 -15,388 -1,768 -3,543 845 708 -828 602.58%
  QoQ % 0.06% -770.36% 50.10% -519.12% 19.40% 185.51% -
  Horiz. % 1,857.33% 1,858.45% 213.53% 427.90% -102.09% -85.51% 100.00%
NP to SH -14,880 -15,388 -272 -2,699 16 708 -1,516 359.06%
  QoQ % 3.30% -5,557.35% 89.92% -16,968.75% -97.74% 146.70% -
  Horiz. % 981.53% 1,015.04% 17.94% 178.03% -1.06% -46.70% 100.00%
Tax Rate - % - % - % - % 13.51 % 48.25 % 352.44 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -72.00% -86.31% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 3.83% 13.69% 100.00%
Total Cost 45,671 45,722 32,312 34,530 27,872 24,400 29,788 33.00%
  QoQ % -0.11% 41.50% -6.42% 23.89% 14.23% -18.09% -
  Horiz. % 153.32% 153.49% 108.47% 115.92% 93.57% 81.91% 100.00%
Net Worth 34,098 3,432,785 41,303 34,240 1,197 6,111 114,449 -55.42%
  QoQ % -99.01% 8,211.19% 20.63% 2,759.01% -80.40% -94.66% -
  Horiz. % 29.79% 2,999.39% 36.09% 29.92% 1.05% 5.34% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 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
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 34,098 3,432,785 41,303 34,240 1,197 6,111 114,449 -55.42%
  QoQ % -99.01% 8,211.19% 20.63% 2,759.01% -80.40% -94.66% -
  Horiz. % 29.79% 2,999.39% 36.09% 29.92% 1.05% 5.34% 100.00%
NOSH 48,712 4,543,125 45,333 26,961 875 6,111 84,222 -30.60%
  QoQ % -98.93% 9,921.60% 68.14% 2,978.05% -85.67% -92.74% -
  Horiz. % 57.84% 5,394.21% 53.83% 32.01% 1.04% 7.26% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -50.77 % -50.73 % -5.79 % -11.43 % 2.94 % 2.82 % -2.86 % 581.69%
  QoQ % -0.08% -776.17% 49.34% -488.78% 4.26% 198.60% -
  Horiz. % 1,775.17% 1,773.78% 202.45% 399.65% -102.80% -98.60% 100.00%
ROE -43.64 % -0.45 % -0.66 % -7.88 % 1.34 % 11.59 % -1.32 % 932.29%
  QoQ % -9,597.78% 31.82% 91.62% -688.06% -88.44% 978.03% -
  Horiz. % 3,306.06% 34.09% 50.00% 596.97% -101.52% -878.03% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 62.19 0.67 67.38 114.93 3,278.56 410.86 34.39 48.48%
  QoQ % 9,182.09% -99.01% -41.37% -96.49% 697.98% 1,094.71% -
  Horiz. % 180.84% 1.95% 195.93% 334.20% 9,533.47% 1,194.71% 100.00%
EPS -30.55 -31.32 -0.60 -6.05 1.83 0.74 -3.28 343.28%
  QoQ % 2.46% -5,120.00% 90.08% -430.60% 147.30% 122.56% -
  Horiz. % 931.40% 954.88% 18.29% 184.45% -55.79% -22.56% 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 0.7000 0.7556 0.9111 1.2700 1.3673 1.0000 1.3589 -35.77%
  QoQ % -7.36% -17.07% -28.26% -7.12% 36.73% -26.41% -
  Horiz. % 51.51% 55.60% 67.05% 93.46% 100.62% 73.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 59.63 59.71 60.12 60.99 56.52 49.42 57.00 3.06%
  QoQ % -0.13% -0.68% -1.43% 7.91% 14.37% -13.30% -
  Horiz. % 104.61% 104.75% 105.47% 107.00% 99.16% 86.70% 100.00%
EPS -29.29 -30.29 -0.54 -5.31 0.03 1.39 -2.98 359.49%
  QoQ % 3.30% -5,509.26% 89.83% -17,800.00% -97.84% 146.64% -
  Horiz. % 982.89% 1,016.44% 18.12% 178.19% -1.01% -46.64% 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 0.6712 67.5681 0.8130 0.6740 0.0236 0.1203 2.2527 -55.42%
  QoQ % -99.01% 8,210.96% 20.62% 2,755.93% -80.38% -94.66% -
  Horiz. % 29.80% 2,999.43% 36.09% 29.92% 1.05% 5.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.4000 1.3900 1.2200 1.3000 1.3300 1.4300 1.4500 -
P/RPS 2.25 208.18 1.81 1.13 0.04 0.35 4.22 -34.27%
  QoQ % -98.92% 11,401.66% 60.18% 2,725.00% -88.57% -91.71% -
  Horiz. % 53.32% 4,933.18% 42.89% 26.78% 0.95% 8.29% 100.00%
P/EPS -4.58 -410.38 -203.33 -12.99 72.81 12.34 -80.56 -85.24%
  QoQ % 98.88% -101.83% -1,465.28% -117.84% 490.03% 115.32% -
  Horiz. % 5.69% 509.41% 252.40% 16.12% -90.38% -15.32% 100.00%
EY -21.82 -0.24 -0.49 -7.70 1.37 8.10 -1.24 577.72%
  QoQ % -8,991.67% 51.02% 93.64% -662.04% -83.09% 753.23% -
  Horiz. % 1,759.68% 19.35% 39.52% 620.97% -110.48% -653.23% 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 2.00 1.84 1.34 1.02 0.97 1.43 1.07 51.80%
  QoQ % 8.70% 37.31% 31.37% 5.15% -32.17% 33.64% -
  Horiz. % 186.92% 171.96% 125.23% 95.33% 90.65% 133.64% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 25/02/11 30/11/10 30/08/10 31/05/10 25/02/10 25/11/09 -
Price 1.4300 1.4700 1.1400 1.2700 1.3300 1.4500 1.3200 -
P/RPS 2.30 220.16 1.69 1.10 0.04 0.35 3.84 -28.97%
  QoQ % -98.96% 12,927.22% 53.64% 2,650.00% -88.57% -90.89% -
  Horiz. % 59.90% 5,733.33% 44.01% 28.65% 1.04% 9.11% 100.00%
P/EPS -4.68 -434.00 -190.00 -12.69 72.81 12.52 -73.33 -84.06%
  QoQ % 98.92% -128.42% -1,397.24% -117.43% 481.55% 117.07% -
  Horiz. % 6.38% 591.85% 259.10% 17.31% -99.29% -17.07% 100.00%
EY -21.36 -0.23 -0.53 -7.88 1.37 7.99 -1.36 528.21%
  QoQ % -9,186.96% 56.60% 93.27% -675.18% -82.85% 687.50% -
  Horiz. % 1,570.59% 16.91% 38.97% 579.41% -100.74% -587.50% 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 2.04 1.95 1.25 1.00 0.97 1.45 0.97 64.22%
  QoQ % 4.62% 56.00% 25.00% 3.09% -33.10% 49.48% -
  Horiz. % 210.31% 201.03% 128.87% 103.09% 100.00% 149.48% 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.
 


 

187  271  575  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 KNM 0.38-0.01 
 HSI-H6R 0.38+0.015 
 ARMADA 0.235-0.005 
 IMPIANA 0.0250.00 
 FOCUS 0.305+0.01 
 HOMERIZ-WB 0.285-0.02 
 VELESTO-WA 0.13-0.015 
Partners & Brokers