Highlights

[PETONE] QoQ Annualized Quarter Result on 2010-09-30 [#1]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 30-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Sep-2010  [#1]
Profit Trend QoQ -     89.92%    YoY -     82.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 30,541 30,293 30,334 30,544 30,987 28,717 25,108 13.99%
  QoQ % 0.82% -0.13% -0.69% -1.43% 7.90% 14.38% -
  Horiz. % 121.64% 120.65% 120.81% 121.65% 123.41% 114.38% 100.00%
PBT -38,058 -16,460 -17,566 -6,328 -2,446 977 1,368 -
  QoQ % -131.22% 6.30% -177.59% -158.71% -350.27% -28.56% -
  Horiz. % -2,782.02% -1,203.22% -1,284.06% -462.57% -178.80% 71.44% 100.00%
Tax 11,030 1,081 2,178 4,560 -1,097 -132 -660 -
  QoQ % 920.04% -50.35% -52.24% 515.68% -731.06% 80.00% -
  Horiz. % -1,671.21% -163.84% -330.00% -690.91% 166.21% 20.00% 100.00%
NP -27,028 -15,378 -15,388 -1,768 -3,543 845 708 -
  QoQ % -75.75% 0.06% -770.36% 50.10% -519.12% 19.40% -
  Horiz. % -3,817.51% -2,172.13% -2,173.45% -249.72% -500.42% 119.40% 100.00%
NP to SH -26,654 -14,880 -15,388 -272 -2,699 16 708 -
  QoQ % -79.13% 3.30% -5,557.35% 89.92% -16,968.75% -97.74% -
  Horiz. % -3,764.69% -2,101.69% -2,173.45% -38.42% -381.21% 2.26% 100.00%
Tax Rate - % - % - % - % - % 13.51 % 48.25 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -72.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 28.00% 100.00%
Total Cost 57,569 45,671 45,722 32,312 34,530 27,872 24,400 77.51%
  QoQ % 26.05% -0.11% 41.50% -6.42% 23.89% 14.23% -
  Horiz. % 235.94% 187.18% 187.39% 132.43% 141.52% 114.23% 100.00%
Net Worth 25,745 34,098 3,432,785 41,303 34,240 1,197 6,111 161.54%
  QoQ % -24.50% -99.01% 8,211.19% 20.63% 2,759.01% -80.40% -
  Horiz. % 421.29% 557.98% 56,172.86% 675.87% 560.30% 19.60% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 25,745 34,098 3,432,785 41,303 34,240 1,197 6,111 161.54%
  QoQ % -24.50% -99.01% 8,211.19% 20.63% 2,759.01% -80.40% -
  Horiz. % 421.29% 557.98% 56,172.86% 675.87% 560.30% 19.60% 100.00%
NOSH 50,971 48,712 4,543,125 45,333 26,961 875 6,111 312.88%
  QoQ % 4.64% -98.93% 9,921.60% 68.14% 2,978.05% -85.67% -
  Horiz. % 834.08% 797.11% 74,342.06% 741.82% 441.18% 14.33% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -88.50 % -50.77 % -50.73 % -5.79 % -11.43 % 2.94 % 2.82 % -
  QoQ % -74.32% -0.08% -776.17% 49.34% -488.78% 4.26% -
  Horiz. % -3,138.30% -1,800.35% -1,798.94% -205.32% -405.32% 104.26% 100.00%
ROE -103.53 % -43.64 % -0.45 % -0.66 % -7.88 % 1.34 % 11.59 % -
  QoQ % -137.24% -9,597.78% 31.82% 91.62% -688.06% -88.44% -
  Horiz. % -893.27% -376.53% -3.88% -5.69% -67.99% 11.56% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 59.92 62.19 0.67 67.38 114.93 3,278.56 410.86 -72.39%
  QoQ % -3.65% 9,182.09% -99.01% -41.37% -96.49% 697.98% -
  Horiz. % 14.58% 15.14% 0.16% 16.40% 27.97% 797.98% 100.00%
EPS -57.08 -30.55 -31.32 -0.60 -6.05 1.83 0.74 -
  QoQ % -86.84% 2.46% -5,120.00% 90.08% -430.60% 147.30% -
  Horiz. % -7,713.51% -4,128.38% -4,232.43% -81.08% -817.57% 247.30% 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 0.5051 0.7000 0.7556 0.9111 1.2700 1.3673 1.0000 -36.66%
  QoQ % -27.84% -7.36% -17.07% -28.26% -7.12% 36.73% -
  Horiz. % 50.51% 70.00% 75.56% 91.11% 127.00% 136.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 60.11 59.63 59.71 60.12 60.99 56.52 49.42 13.99%
  QoQ % 0.80% -0.13% -0.68% -1.43% 7.91% 14.37% -
  Horiz. % 121.63% 120.66% 120.82% 121.65% 123.41% 114.37% 100.00%
EPS -52.46 -29.29 -30.29 -0.54 -5.31 0.03 1.39 -
  QoQ % -79.11% 3.30% -5,509.26% 89.83% -17,800.00% -97.84% -
  Horiz. % -3,774.10% -2,107.19% -2,179.14% -38.85% -382.01% 2.16% 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 0.5068 0.6712 67.5681 0.8130 0.6740 0.0236 0.1203 161.53%
  QoQ % -24.49% -99.01% 8,210.96% 20.62% 2,755.93% -80.38% -
  Horiz. % 421.28% 557.94% 56,166.33% 675.81% 560.27% 19.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.5100 1.4000 1.3900 1.2200 1.3000 1.3300 1.4300 -
P/RPS 2.52 2.25 208.18 1.81 1.13 0.04 0.35 274.22%
  QoQ % 12.00% -98.92% 11,401.66% 60.18% 2,725.00% -88.57% -
  Horiz. % 720.00% 642.86% 59,480.00% 517.14% 322.86% 11.43% 100.00%
P/EPS -2.89 -4.58 -410.38 -203.33 -12.99 72.81 12.34 -
  QoQ % 36.90% 98.88% -101.83% -1,465.28% -117.84% 490.03% -
  Horiz. % -23.42% -37.12% -3,325.61% -1,647.73% -105.27% 590.03% 100.00%
EY -34.63 -21.82 -0.24 -0.49 -7.70 1.37 8.10 -
  QoQ % -58.71% -8,991.67% 51.02% 93.64% -662.04% -83.09% -
  Horiz. % -427.53% -269.38% -2.96% -6.05% -95.06% 16.91% 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 2.99 2.00 1.84 1.34 1.02 0.97 1.43 63.74%
  QoQ % 49.50% 8.70% 37.31% 31.37% 5.15% -32.17% -
  Horiz. % 209.09% 139.86% 128.67% 93.71% 71.33% 67.83% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 29/08/11 31/05/11 25/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 1.3800 1.4300 1.4700 1.1400 1.2700 1.3300 1.4500 -
P/RPS 2.30 2.30 220.16 1.69 1.10 0.04 0.35 252.05%
  QoQ % 0.00% -98.96% 12,927.22% 53.64% 2,650.00% -88.57% -
  Horiz. % 657.14% 657.14% 62,902.86% 482.86% 314.29% 11.43% 100.00%
P/EPS -2.64 -4.68 -434.00 -190.00 -12.69 72.81 12.52 -
  QoQ % 43.59% 98.92% -128.42% -1,397.24% -117.43% 481.55% -
  Horiz. % -21.09% -37.38% -3,466.45% -1,517.57% -101.36% 581.55% 100.00%
EY -37.89 -21.36 -0.23 -0.53 -7.88 1.37 7.99 -
  QoQ % -77.39% -9,186.96% 56.60% 93.27% -675.18% -82.85% -
  Horiz. % -474.22% -267.33% -2.88% -6.63% -98.62% 17.15% 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 2.73 2.04 1.95 1.25 1.00 0.97 1.45 52.65%
  QoQ % 33.82% 4.62% 56.00% 25.00% 3.09% -33.10% -
  Horiz. % 188.28% 140.69% 134.48% 86.21% 68.97% 66.90% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers