Highlights

[PETONE] QoQ Annualized Quarter Result on 2008-12-31 [#2]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 26-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Dec-2008  [#2]
Profit Trend QoQ -     -402.90%    YoY -     -194.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 28,960 63,731 62,584 64,746 53,544 49,857 49,084 -29.63%
  QoQ % -54.56% 1.83% -3.34% 20.92% 7.40% 1.57% -
  Horiz. % 59.00% 129.84% 127.50% 131.91% 109.09% 101.57% 100.00%
PBT 328 -2,177 -2,464 -116 -432 -8,983 -1,293 -
  QoQ % 115.07% 11.65% -2,024.14% 73.15% 95.19% -594.56% -
  Horiz. % -25.36% 168.32% 190.52% 8.97% 33.40% 694.56% 100.00%
Tax -1,156 -2,130 -7,389 -7,218 -1,084 -2,828 -1,748 -24.07%
  QoQ % 45.73% 71.17% -2.37% -565.87% 61.67% -61.78% -
  Horiz. % 66.13% 121.85% 422.73% 412.93% 62.01% 161.78% 100.00%
NP -828 -4,307 -9,853 -7,334 -1,516 -11,811 -3,041 -57.96%
  QoQ % 80.78% 56.29% -34.35% -383.77% 87.16% -288.35% -
  Horiz. % 27.22% 141.62% 323.98% 241.14% 49.85% 388.35% 100.00%
NP to SH -1,516 -4,969 -10,013 -7,624 -1,516 -11,811 -3,041 -37.11%
  QoQ % 69.49% 50.38% -31.34% -402.90% 87.16% -288.35% -
  Horiz. % 49.85% 163.38% 329.24% 250.68% 49.85% 388.35% 100.00%
Tax Rate 352.44 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 29,788 68,038 72,437 72,080 55,060 61,668 52,125 -31.11%
  QoQ % -56.22% -6.07% 0.50% 30.91% -10.72% 18.31% -
  Horiz. % 57.15% 130.53% 138.97% 138.28% 105.63% 118.31% 100.00%
Net Worth 114,449 52,916 60,246 64,493 64,126 65,157 72,907 35.03%
  QoQ % 116.28% -12.17% -6.59% 0.57% -1.58% -10.63% -
  Horiz. % 156.98% 72.58% 82.63% 88.46% 87.96% 89.37% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 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
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 114,449 52,916 60,246 64,493 64,126 65,157 72,907 35.03%
  QoQ % 116.28% -12.17% -6.59% 0.57% -1.58% -10.63% -
  Horiz. % 156.98% 72.58% 82.63% 88.46% 87.96% 89.37% 100.00%
NOSH 84,222 38,546 42,670 43,665 42,111 42,002 42,007 58.93%
  QoQ % 118.50% -9.66% -2.28% 3.69% 0.26% -0.01% -
  Horiz. % 200.49% 91.76% 101.58% 103.95% 100.25% 99.99% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -2.86 % -6.76 % -15.74 % -11.33 % -2.83 % -23.69 % -6.20 % -40.27%
  QoQ % 57.69% 57.05% -38.92% -300.35% 88.05% -282.10% -
  Horiz. % 46.13% 109.03% 253.87% 182.74% 45.65% 382.10% 100.00%
ROE -1.32 % -9.39 % -16.62 % -11.82 % -2.36 % -18.13 % -4.17 % -53.52%
  QoQ % 85.94% 43.50% -40.61% -400.85% 86.98% -334.77% -
  Horiz. % 31.65% 225.18% 398.56% 283.45% 56.59% 434.77% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 34.39 165.34 146.67 148.28 127.15 118.70 116.85 -55.72%
  QoQ % -79.20% 12.73% -1.09% 16.62% 7.12% 1.58% -
  Horiz. % 29.43% 141.50% 125.52% 126.90% 108.81% 101.58% 100.00%
EPS -3.28 -10.26 -23.47 -17.46 -3.60 -28.12 -7.24 -40.98%
  QoQ % 68.03% 56.28% -34.42% -385.00% 87.20% -288.40% -
  Horiz. % 45.30% 141.71% 324.17% 241.16% 49.72% 388.40% 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 1.3589 1.3728 1.4119 1.4770 1.5228 1.5513 1.7356 -15.04%
  QoQ % -1.01% -2.77% -4.41% -3.01% -1.84% -10.62% -
  Horiz. % 78.30% 79.10% 81.35% 85.10% 87.74% 89.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 57.00 125.44 123.19 127.44 105.39 98.13 96.61 -29.63%
  QoQ % -54.56% 1.83% -3.33% 20.92% 7.40% 1.57% -
  Horiz. % 59.00% 129.84% 127.51% 131.91% 109.09% 101.57% 100.00%
EPS -2.98 -9.78 -19.71 -15.01 -2.98 -23.25 -5.99 -37.19%
  QoQ % 69.53% 50.38% -31.31% -403.69% 87.18% -288.15% -
  Horiz. % 49.75% 163.27% 329.05% 250.58% 49.75% 388.15% 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 2.2527 1.0416 1.1858 1.2694 1.2622 1.2825 1.4351 35.03%
  QoQ % 116.27% -12.16% -6.59% 0.57% -1.58% -10.63% -
  Horiz. % 156.97% 72.58% 82.63% 88.45% 87.95% 89.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.4500 1.4600 0.9000 0.9400 1.2000 1.5300 0.6500 -
P/RPS 4.22 0.88 0.61 0.63 0.94 1.29 0.56 283.90%
  QoQ % 379.55% 44.26% -3.17% -32.98% -27.13% 130.36% -
  Horiz. % 753.57% 157.14% 108.93% 112.50% 167.86% 230.36% 100.00%
P/EPS -80.56 -11.33 -3.84 -5.38 -33.33 -5.44 -8.98 331.17%
  QoQ % -611.03% -195.05% 28.62% 83.86% -512.68% 39.42% -
  Horiz. % 897.10% 126.17% 42.76% 59.91% 371.16% 60.58% 100.00%
EY -1.24 -8.83 -26.07 -18.57 -3.00 -18.38 -11.14 -76.83%
  QoQ % 85.96% 66.13% -40.39% -519.00% 83.68% -64.99% -
  Horiz. % 11.13% 79.26% 234.02% 166.70% 26.93% 164.99% 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 1.07 1.06 0.64 0.64 0.79 0.99 0.37 102.85%
  QoQ % 0.94% 65.62% 0.00% -18.99% -20.20% 167.57% -
  Horiz. % 289.19% 286.49% 172.97% 172.97% 213.51% 267.57% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 28/08/09 22/05/09 26/02/09 28/11/08 27/08/08 29/05/08 -
Price 1.3200 1.4500 1.3600 0.9200 1.2600 1.2000 0.7000 -
P/RPS 3.84 0.88 0.93 0.62 0.99 1.01 0.60 244.32%
  QoQ % 336.36% -5.38% 50.00% -37.37% -1.98% 68.33% -
  Horiz. % 640.00% 146.67% 155.00% 103.33% 165.00% 168.33% 100.00%
P/EPS -73.33 -11.25 -5.80 -5.27 -35.00 -4.27 -9.67 285.51%
  QoQ % -551.82% -93.97% -10.06% 84.94% -719.67% 55.84% -
  Horiz. % 758.32% 116.34% 59.98% 54.50% 361.94% 44.16% 100.00%
EY -1.36 -8.89 -17.25 -18.98 -2.86 -23.43 -10.34 -74.11%
  QoQ % 84.70% 48.46% 9.11% -563.64% 87.79% -126.60% -
  Horiz. % 13.15% 85.98% 166.83% 183.56% 27.66% 226.60% 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 1.06 0.96 0.62 0.83 0.77 0.40 80.40%
  QoQ % -8.49% 10.42% 54.84% -25.30% 7.79% 92.50% -
  Horiz. % 242.50% 265.00% 240.00% 155.00% 207.50% 192.50% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers