Highlights

[PETONE] QoQ Annualized Quarter Result on 2009-12-31 [#2]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Dec-2009  [#2]
Profit Trend QoQ -     146.70%    YoY -     109.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 30,544 30,987 28,717 25,108 28,960 63,731 62,584 -37.98%
  QoQ % -1.43% 7.90% 14.38% -13.30% -54.56% 1.83% -
  Horiz. % 48.80% 49.51% 45.89% 40.12% 46.27% 101.83% 100.00%
PBT -6,328 -2,446 977 1,368 328 -2,177 -2,464 87.43%
  QoQ % -158.71% -350.27% -28.56% 317.07% 115.07% 11.65% -
  Horiz. % 256.82% 99.27% -39.66% -55.52% -13.31% 88.35% 100.00%
Tax 4,560 -1,097 -132 -660 -1,156 -2,130 -7,389 -
  QoQ % 515.68% -731.06% 80.00% 42.91% 45.73% 71.17% -
  Horiz. % -61.71% 14.85% 1.79% 8.93% 15.64% 28.83% 100.00%
NP -1,768 -3,543 845 708 -828 -4,307 -9,853 -68.15%
  QoQ % 50.10% -519.12% 19.40% 185.51% 80.78% 56.29% -
  Horiz. % 17.94% 35.96% -8.58% -7.19% 8.40% 43.71% 100.00%
NP to SH -272 -2,699 16 708 -1,516 -4,969 -10,013 -90.94%
  QoQ % 89.92% -16,968.75% -97.74% 146.70% 69.49% 50.38% -
  Horiz. % 2.72% 26.95% -0.16% -7.07% 15.14% 49.62% 100.00%
Tax Rate - % - % 13.51 % 48.25 % 352.44 % - % - % -
  QoQ % 0.00% 0.00% -72.00% -86.31% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 3.83% 13.69% 100.00% - -
Total Cost 32,312 34,530 27,872 24,400 29,788 68,038 72,437 -41.59%
  QoQ % -6.42% 23.89% 14.23% -18.09% -56.22% -6.07% -
  Horiz. % 44.61% 47.67% 38.48% 33.68% 41.12% 93.93% 100.00%
Net Worth 41,303 34,240 1,197 6,111 114,449 52,916 60,246 -22.23%
  QoQ % 20.63% 2,759.01% -80.40% -94.66% 116.28% -12.17% -
  Horiz. % 68.56% 56.83% 1.99% 10.14% 189.97% 87.83% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 41,303 34,240 1,197 6,111 114,449 52,916 60,246 -22.23%
  QoQ % 20.63% 2,759.01% -80.40% -94.66% 116.28% -12.17% -
  Horiz. % 68.56% 56.83% 1.99% 10.14% 189.97% 87.83% 100.00%
NOSH 45,333 26,961 875 6,111 84,222 38,546 42,670 4.11%
  QoQ % 68.14% 2,978.05% -85.67% -92.74% 118.50% -9.66% -
  Horiz. % 106.24% 63.18% 2.05% 14.32% 197.38% 90.33% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -5.79 % -11.43 % 2.94 % 2.82 % -2.86 % -6.76 % -15.74 % -48.63%
  QoQ % 49.34% -488.78% 4.26% 198.60% 57.69% 57.05% -
  Horiz. % 36.79% 72.62% -18.68% -17.92% 18.17% 42.95% 100.00%
ROE -0.66 % -7.88 % 1.34 % 11.59 % -1.32 % -9.39 % -16.62 % -88.34%
  QoQ % 91.62% -688.06% -88.44% 978.03% 85.94% 43.50% -
  Horiz. % 3.97% 47.41% -8.06% -69.74% 7.94% 56.50% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 67.38 114.93 3,278.56 410.86 34.39 165.34 146.67 -40.43%
  QoQ % -41.37% -96.49% 697.98% 1,094.71% -79.20% 12.73% -
  Horiz. % 45.94% 78.36% 2,235.33% 280.13% 23.45% 112.73% 100.00%
EPS -0.60 -6.05 1.83 0.74 -3.28 -10.26 -23.47 -91.30%
  QoQ % 90.08% -430.60% 147.30% 122.56% 68.03% 56.28% -
  Horiz. % 2.56% 25.78% -7.80% -3.15% 13.98% 43.72% 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 0.9111 1.2700 1.3673 1.0000 1.3589 1.3728 1.4119 -25.31%
  QoQ % -28.26% -7.12% 36.73% -26.41% -1.01% -2.77% -
  Horiz. % 64.53% 89.95% 96.84% 70.83% 96.25% 97.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 60.12 60.99 56.52 49.42 57.00 125.44 123.19 -37.99%
  QoQ % -1.43% 7.91% 14.37% -13.30% -54.56% 1.83% -
  Horiz. % 48.80% 49.51% 45.88% 40.12% 46.27% 101.83% 100.00%
EPS -0.54 -5.31 0.03 1.39 -2.98 -9.78 -19.71 -90.89%
  QoQ % 89.83% -17,800.00% -97.84% 146.64% 69.53% 50.38% -
  Horiz. % 2.74% 26.94% -0.15% -7.05% 15.12% 49.62% 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 0.8130 0.6740 0.0236 0.1203 2.2527 1.0416 1.1858 -22.23%
  QoQ % 20.62% 2,755.93% -80.38% -94.66% 116.27% -12.16% -
  Horiz. % 68.56% 56.84% 1.99% 10.15% 189.97% 87.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.2200 1.3000 1.3300 1.4300 1.4500 1.4600 0.9000 -
P/RPS 1.81 1.13 0.04 0.35 4.22 0.88 0.61 106.35%
  QoQ % 60.18% 2,725.00% -88.57% -91.71% 379.55% 44.26% -
  Horiz. % 296.72% 185.25% 6.56% 57.38% 691.80% 144.26% 100.00%
P/EPS -203.33 -12.99 72.81 12.34 -80.56 -11.33 -3.84 1,306.69%
  QoQ % -1,465.28% -117.84% 490.03% 115.32% -611.03% -195.05% -
  Horiz. % 5,295.05% 338.28% -1,896.09% -321.35% 2,097.92% 295.05% 100.00%
EY -0.49 -7.70 1.37 8.10 -1.24 -8.83 -26.07 -92.91%
  QoQ % 93.64% -662.04% -83.09% 753.23% 85.96% 66.13% -
  Horiz. % 1.88% 29.54% -5.26% -31.07% 4.76% 33.87% 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 1.34 1.02 0.97 1.43 1.07 1.06 0.64 63.59%
  QoQ % 31.37% 5.15% -32.17% 33.64% 0.94% 65.62% -
  Horiz. % 209.38% 159.38% 151.56% 223.44% 167.19% 165.62% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 25/11/09 28/08/09 22/05/09 -
Price 1.1400 1.2700 1.3300 1.4500 1.3200 1.4500 1.3600 -
P/RPS 1.69 1.10 0.04 0.35 3.84 0.88 0.93 48.86%
  QoQ % 53.64% 2,650.00% -88.57% -90.89% 336.36% -5.38% -
  Horiz. % 181.72% 118.28% 4.30% 37.63% 412.90% 94.62% 100.00%
P/EPS -190.00 -12.69 72.81 12.52 -73.33 -11.25 -5.80 921.63%
  QoQ % -1,397.24% -117.43% 481.55% 117.07% -551.82% -93.97% -
  Horiz. % 3,275.86% 218.79% -1,255.34% -215.86% 1,264.31% 193.97% 100.00%
EY -0.53 -7.88 1.37 7.99 -1.36 -8.89 -17.25 -90.17%
  QoQ % 93.27% -675.18% -82.85% 687.50% 84.70% 48.46% -
  Horiz. % 3.07% 45.68% -7.94% -46.32% 7.88% 51.54% 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 1.25 1.00 0.97 1.45 0.97 1.06 0.96 19.22%
  QoQ % 25.00% 3.09% -33.10% 49.48% -8.49% 10.42% -
  Horiz. % 130.21% 104.17% 101.04% 151.04% 101.04% 110.42% 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.
 


 

289  696  426  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.185-0.015 
 ASB 0.19+0.005 
 XOX 0.045-0.01 
 ARMADA 0.315-0.02 
 HSI-H8W 0.205+0.06 
 LAMBO-WB 0.005-0.005 
 AIRASIA 1.00-0.11 
 KNM 0.22-0.025 
 DSONIC 1.07-0.06 
 PWRWELL 0.32-0.035 
Partners & Brokers