Highlights

[PETONE] QoQ Annualized Quarter Result on 2012-06-30 [#4]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 30-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend QoQ -     -1,200.82%    YoY -     -39.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 21,412 28,492 13,500 30,925 31,184 31,974 33,384 -25.61%
  QoQ % -24.85% 111.05% -56.35% -0.83% -2.47% -4.22% -
  Horiz. % 64.14% 85.35% 40.44% 92.63% 93.41% 95.78% 100.00%
PBT -48,729 -21,408 -26,788 -26,293 5,052 9,482 23,776 -
  QoQ % -127.62% 20.08% -1.88% -620.45% -46.72% -60.12% -
  Horiz. % -204.95% -90.04% -112.67% -110.59% 21.25% 39.88% 100.00%
Tax 7,154 -1,606 3,092 -10,812 -1,681 -2,618 -6,136 -
  QoQ % 545.50% -151.94% 128.60% -543.06% 35.78% 57.33% -
  Horiz. % -116.60% 26.17% -50.39% 176.21% 27.40% 42.67% 100.00%
NP -41,574 -23,014 -23,696 -37,105 3,370 6,864 17,640 -
  QoQ % -80.65% 2.88% 36.14% -1,200.82% -50.89% -61.09% -
  Horiz. % -235.68% -130.46% -134.33% -210.35% 19.11% 38.91% 100.00%
NP to SH -41,574 -23,014 -23,696 -37,105 3,370 6,864 17,640 -
  QoQ % -80.65% 2.88% 36.14% -1,200.82% -50.89% -61.09% -
  Horiz. % -235.68% -130.46% -134.33% -210.35% 19.11% 38.91% 100.00%
Tax Rate - % - % - % - % 33.28 % 27.61 % 25.81 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 20.54% 6.97% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 128.94% 106.97% 100.00%
Total Cost 62,986 51,506 37,196 68,030 27,813 25,110 15,744 151.80%
  QoQ % 22.29% 38.47% -45.32% 144.59% 10.77% 59.49% -
  Horiz. % 400.07% 327.15% 236.26% 432.10% 176.66% 159.49% 100.00%
Net Worth -46,471 -22,450 -16,964 -12,558 28,224 29,100 30,245 -
  QoQ % -106.99% -32.34% -35.08% -144.50% -3.01% -3.78% -
  Horiz. % -153.65% -74.23% -56.09% -41.52% 93.32% 96.22% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth -46,471 -22,450 -16,964 -12,558 28,224 29,100 30,245 -
  QoQ % -106.99% -32.34% -35.08% -144.50% -3.01% -3.78% -
  Horiz. % -153.65% -74.23% -56.09% -41.52% 93.32% 96.22% 100.00%
NOSH 50,804 50,804 50,806 50,804 50,763 50,769 50,806 -0.00%
  QoQ % 0.00% -0.00% 0.00% 0.08% -0.01% -0.07% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 99.91% 99.93% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -194.17 % -80.77 % -175.53 % -119.98 % 10.81 % 21.47 % 52.84 % -
  QoQ % -140.40% 53.99% -46.30% -1,209.90% -49.65% -59.37% -
  Horiz. % -367.47% -152.86% -332.19% -227.06% 20.46% 40.63% 100.00%
ROE 0.00 % 0.00 % 0.00 % 0.00 % 11.94 % 23.59 % 58.32 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -49.39% -59.55% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 20.47% 40.45% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 42.15 56.08 26.57 60.87 61.43 62.98 65.71 -25.60%
  QoQ % -24.84% 111.07% -56.35% -0.91% -2.46% -4.15% -
  Horiz. % 64.15% 85.34% 40.44% 92.63% 93.49% 95.85% 100.00%
EPS -81.83 -45.30 -46.64 -73.03 6.64 13.52 34.72 -
  QoQ % -80.64% 2.87% 36.14% -1,199.85% -50.89% -61.06% -
  Horiz. % -235.69% -130.47% -134.33% -210.34% 19.12% 38.94% 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 -0.9147 -0.4419 -0.3339 -0.2472 0.5560 0.5732 0.5953 -
  QoQ % -106.99% -32.35% -35.07% -144.46% -3.00% -3.71% -
  Horiz. % -153.65% -74.23% -56.09% -41.53% 93.40% 96.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 42.15 56.08 26.57 60.87 61.38 62.93 65.71 -25.60%
  QoQ % -24.84% 111.07% -56.35% -0.83% -2.46% -4.23% -
  Horiz. % 64.15% 85.34% 40.44% 92.63% 93.41% 95.77% 100.00%
EPS -81.83 -45.30 -46.64 -73.03 6.63 13.51 34.72 -
  QoQ % -80.64% 2.87% 36.14% -1,201.51% -50.93% -61.09% -
  Horiz. % -235.69% -130.47% -134.33% -210.34% 19.10% 38.91% 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 -0.9147 -0.4419 -0.3339 -0.2472 0.5555 0.5728 0.5953 -
  QoQ % -106.99% -32.35% -35.07% -144.50% -3.02% -3.78% -
  Horiz. % -153.65% -74.23% -56.09% -41.53% 93.31% 96.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.1450 0.1700 0.1800 0.6700 0.9000 0.8600 1.1700 -
P/RPS 0.34 0.30 0.68 1.10 1.47 1.37 1.78 -66.80%
  QoQ % 13.33% -55.88% -38.18% -25.17% 7.30% -23.03% -
  Horiz. % 19.10% 16.85% 38.20% 61.80% 82.58% 76.97% 100.00%
P/EPS -0.18 -0.38 -0.39 -0.92 13.55 6.36 3.37 -
  QoQ % 52.63% 2.56% 57.61% -106.79% 113.05% 88.72% -
  Horiz. % -5.34% -11.28% -11.57% -27.30% 402.08% 188.72% 100.00%
EY -564.36 -266.46 -259.11 -109.01 7.38 15.72 29.68 -
  QoQ % -111.80% -2.84% -137.69% -1,577.10% -53.05% -47.04% -
  Horiz. % -1,901.48% -897.78% -873.01% -367.28% 24.87% 52.96% 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 0.00 0.00 0.00 0.00 1.62 1.50 1.97 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 8.00% -23.86% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 82.23% 76.14% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 02/07/12 02/07/12 02/07/12 -
Price 0.0550 0.1500 0.1700 0.5100 0.6900 0.6900 0.6900 -
P/RPS 0.13 0.27 0.64 0.84 1.12 1.10 1.05 -75.13%
  QoQ % -51.85% -57.81% -23.81% -25.00% 1.82% 4.76% -
  Horiz. % 12.38% 25.71% 60.95% 80.00% 106.67% 104.76% 100.00%
P/EPS -0.07 -0.33 -0.36 -0.70 10.39 5.10 1.99 -
  QoQ % 78.79% 8.33% 48.57% -106.74% 103.73% 156.28% -
  Horiz. % -3.52% -16.58% -18.09% -35.18% 522.11% 256.28% 100.00%
EY -1,487.86 -301.99 -274.35 -143.20 9.62 19.59 50.32 -
  QoQ % -392.69% -10.07% -91.59% -1,588.57% -50.89% -61.07% -
  Horiz. % -2,956.80% -600.14% -545.21% -284.58% 19.12% 38.93% 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 0.00 0.00 0.00 0.00 1.24 1.20 1.16 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 3.33% 3.45% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 106.90% 103.45% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers