Highlights

[PETONE] QoQ Annualized Quarter Result on 2011-06-30 [#4]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 29-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Jun-2011  [#4]
Profit Trend QoQ -     -79.13%    YoY -     -887.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 31,184 31,974 33,384 30,541 30,293 30,334 30,544 1.39%
  QoQ % -2.47% -4.22% 9.31% 0.82% -0.13% -0.69% -
  Horiz. % 102.10% 104.68% 109.30% 99.99% 99.18% 99.31% 100.00%
PBT 5,052 9,482 23,776 -38,058 -16,460 -17,566 -6,328 -
  QoQ % -46.72% -60.12% 162.47% -131.22% 6.30% -177.59% -
  Horiz. % -79.84% -149.84% -375.73% 601.42% 260.11% 277.59% 100.00%
Tax -1,681 -2,618 -6,136 11,030 1,081 2,178 4,560 -
  QoQ % 35.78% 57.33% -155.63% 920.04% -50.35% -52.24% -
  Horiz. % -36.87% -57.41% -134.56% 241.89% 23.71% 47.76% 100.00%
NP 3,370 6,864 17,640 -27,028 -15,378 -15,388 -1,768 -
  QoQ % -50.89% -61.09% 165.27% -75.75% 0.06% -770.36% -
  Horiz. % -190.65% -388.24% -997.74% 1,528.73% 869.83% 870.36% 100.00%
NP to SH 3,370 6,864 17,640 -26,654 -14,880 -15,388 -272 -
  QoQ % -50.89% -61.09% 166.18% -79.13% 3.30% -5,557.35% -
  Horiz. % -1,239.22% -2,523.53% -6,485.29% 9,799.26% 5,470.59% 5,657.35% 100.00%
Tax Rate 33.28 % 27.61 % 25.81 % - % - % - % - % -
  QoQ % 20.54% 6.97% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.94% 106.97% 100.00% - - - -
Total Cost 27,813 25,110 15,744 57,569 45,671 45,722 32,312 -9.50%
  QoQ % 10.77% 59.49% -72.65% 26.05% -0.11% 41.50% -
  Horiz. % 86.08% 77.71% 48.72% 178.17% 141.35% 141.50% 100.00%
Net Worth 28,224 29,100 30,245 25,745 34,098 3,432,785 41,303 -22.40%
  QoQ % -3.01% -3.78% 17.48% -24.50% -99.01% 8,211.19% -
  Horiz. % 68.33% 70.46% 73.23% 62.33% 82.56% 8,311.19% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 28,224 29,100 30,245 25,745 34,098 3,432,785 41,303 -22.40%
  QoQ % -3.01% -3.78% 17.48% -24.50% -99.01% 8,211.19% -
  Horiz. % 68.33% 70.46% 73.23% 62.33% 82.56% 8,311.19% 100.00%
NOSH 50,763 50,769 50,806 50,971 48,712 4,543,125 45,333 7.83%
  QoQ % -0.01% -0.07% -0.32% 4.64% -98.93% 9,921.60% -
  Horiz. % 111.98% 111.99% 112.07% 112.44% 107.45% 10,021.60% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 10.81 % 21.47 % 52.84 % -88.50 % -50.77 % -50.73 % -5.79 % -
  QoQ % -49.65% -59.37% 159.71% -74.32% -0.08% -776.17% -
  Horiz. % -186.70% -370.81% -912.61% 1,528.50% 876.86% 876.17% 100.00%
ROE 11.94 % 23.59 % 58.32 % -103.53 % -43.64 % -0.45 % -0.66 % -
  QoQ % -49.39% -59.55% 156.33% -137.24% -9,597.78% 31.82% -
  Horiz. % -1,809.09% -3,574.24% -8,836.36% 15,686.36% 6,612.12% 68.18% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 61.43 62.98 65.71 59.92 62.19 0.67 67.38 -5.97%
  QoQ % -2.46% -4.15% 9.66% -3.65% 9,182.09% -99.01% -
  Horiz. % 91.17% 93.47% 97.52% 88.93% 92.30% 0.99% 100.00%
EPS 6.64 13.52 34.72 -57.08 -30.55 -31.32 -0.60 -
  QoQ % -50.89% -61.06% 160.83% -86.84% 2.46% -5,120.00% -
  Horiz. % -1,106.67% -2,253.33% -5,786.67% 9,513.33% 5,091.67% 5,220.00% 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 0.5560 0.5732 0.5953 0.5051 0.7000 0.7556 0.9111 -28.03%
  QoQ % -3.00% -3.71% 17.86% -27.84% -7.36% -17.07% -
  Horiz. % 61.03% 62.91% 65.34% 55.44% 76.83% 82.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 61.38 62.93 65.71 60.11 59.63 59.71 60.12 1.39%
  QoQ % -2.46% -4.23% 9.32% 0.80% -0.13% -0.68% -
  Horiz. % 102.10% 104.67% 109.30% 99.98% 99.18% 99.32% 100.00%
EPS 6.63 13.51 34.72 -52.46 -29.29 -30.29 -0.54 -
  QoQ % -50.93% -61.09% 166.18% -79.11% 3.30% -5,509.26% -
  Horiz. % -1,227.78% -2,501.85% -6,429.63% 9,714.81% 5,424.07% 5,609.26% 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 0.5555 0.5728 0.5953 0.5068 0.6712 67.5681 0.8130 -22.41%
  QoQ % -3.02% -3.78% 17.46% -24.49% -99.01% 8,210.96% -
  Horiz. % 68.33% 70.46% 73.22% 62.34% 82.56% 8,310.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.9000 0.8600 1.1700 1.5100 1.4000 1.3900 1.2200 -
P/RPS 1.47 1.37 1.78 2.52 2.25 208.18 1.81 -12.94%
  QoQ % 7.30% -23.03% -29.37% 12.00% -98.92% 11,401.66% -
  Horiz. % 81.22% 75.69% 98.34% 139.23% 124.31% 11,501.66% 100.00%
P/EPS 13.55 6.36 3.37 -2.89 -4.58 -410.38 -203.33 -
  QoQ % 113.05% 88.72% 216.61% 36.90% 98.88% -101.83% -
  Horiz. % -6.66% -3.13% -1.66% 1.42% 2.25% 201.83% 100.00%
EY 7.38 15.72 29.68 -34.63 -21.82 -0.24 -0.49 -
  QoQ % -53.05% -47.04% 185.71% -58.71% -8,991.67% 51.02% -
  Horiz. % -1,506.12% -3,208.16% -6,057.14% 7,067.35% 4,453.06% 48.98% 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 1.62 1.50 1.97 2.99 2.00 1.84 1.34 13.47%
  QoQ % 8.00% -23.86% -34.11% 49.50% 8.70% 37.31% -
  Horiz. % 120.90% 111.94% 147.01% 223.13% 149.25% 137.31% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 02/07/12 02/07/12 02/07/12 29/08/11 31/05/11 25/02/11 30/11/10 -
Price 0.6900 0.6900 0.6900 1.3800 1.4300 1.4700 1.1400 -
P/RPS 1.12 1.10 1.05 2.30 2.30 220.16 1.69 -23.97%
  QoQ % 1.82% 4.76% -54.35% 0.00% -98.96% 12,927.22% -
  Horiz. % 66.27% 65.09% 62.13% 136.09% 136.09% 13,027.22% 100.00%
P/EPS 10.39 5.10 1.99 -2.64 -4.68 -434.00 -190.00 -
  QoQ % 103.73% 156.28% 175.38% 43.59% 98.92% -128.42% -
  Horiz. % -5.47% -2.68% -1.05% 1.39% 2.46% 228.42% 100.00%
EY 9.62 19.59 50.32 -37.89 -21.36 -0.23 -0.53 -
  QoQ % -50.89% -61.07% 232.81% -77.39% -9,186.96% 56.60% -
  Horiz. % -1,815.09% -3,696.23% -9,494.34% 7,149.06% 4,030.19% 43.40% 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 1.24 1.20 1.16 2.73 2.04 1.95 1.25 -0.53%
  QoQ % 3.33% 3.45% -57.51% 33.82% 4.62% 56.00% -
  Horiz. % 99.20% 96.00% 92.80% 218.40% 163.20% 156.00% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 
Partners & Brokers