Highlights

[PETONE] QoQ Annualized Quarter Result on 2010-12-31 [#2]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     -5,557.35%    YoY -     -2,273.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 33,384 30,541 30,293 30,334 30,544 30,987 28,717 10.55%
  QoQ % 9.31% 0.82% -0.13% -0.69% -1.43% 7.90% -
  Horiz. % 116.25% 106.35% 105.49% 105.63% 106.36% 107.90% 100.00%
PBT 23,776 -38,058 -16,460 -17,566 -6,328 -2,446 977 737.96%
  QoQ % 162.47% -131.22% 6.30% -177.59% -158.71% -350.27% -
  Horiz. % 2,432.74% -3,894.07% -1,684.18% -1,797.34% -647.48% -250.27% 100.00%
Tax -6,136 11,030 1,081 2,178 4,560 -1,097 -132 1,189.81%
  QoQ % -155.63% 920.04% -50.35% -52.24% 515.68% -731.06% -
  Horiz. % 4,648.48% -8,356.06% -819.19% -1,650.00% -3,454.55% 831.06% 100.00%
NP 17,640 -27,028 -15,378 -15,388 -1,768 -3,543 845 656.56%
  QoQ % 165.27% -75.75% 0.06% -770.36% 50.10% -519.12% -
  Horiz. % 2,086.75% -3,197.32% -1,819.24% -1,820.35% -209.15% -419.12% 100.00%
NP to SH 17,640 -26,654 -14,880 -15,388 -272 -2,699 16 10,526.78%
  QoQ % 166.18% -79.13% 3.30% -5,557.35% 89.92% -16,968.75% -
  Horiz. % 110,250.00% -166,587.50% -93,000.00% -96,175.00% -1,700.00% -16,868.75% 100.00%
Tax Rate 25.81 % - % - % - % - % - % 13.51 % 53.90%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 191.04% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 15,744 57,569 45,671 45,722 32,312 34,530 27,872 -31.64%
  QoQ % -72.65% 26.05% -0.11% 41.50% -6.42% 23.89% -
  Horiz. % 56.49% 206.55% 163.86% 164.04% 115.93% 123.89% 100.00%
Net Worth 30,245 25,745 34,098 3,432,785 41,303 34,240 1,197 759.08%
  QoQ % 17.48% -24.50% -99.01% 8,211.19% 20.63% 2,759.01% -
  Horiz. % 2,525.40% 2,149.71% 2,847.17% 286,630.56% 3,448.73% 2,859.01% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 30,245 25,745 34,098 3,432,785 41,303 34,240 1,197 759.08%
  QoQ % 17.48% -24.50% -99.01% 8,211.19% 20.63% 2,759.01% -
  Horiz. % 2,525.40% 2,149.71% 2,847.17% 286,630.56% 3,448.73% 2,859.01% 100.00%
NOSH 50,806 50,971 48,712 4,543,125 45,333 26,961 875 1,394.74%
  QoQ % -0.32% 4.64% -98.93% 9,921.60% 68.14% 2,978.05% -
  Horiz. % 5,800.41% 5,819.25% 5,561.33% 518,673.69% 5,175.56% 3,078.05% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 52.84 % -88.50 % -50.77 % -50.73 % -5.79 % -11.43 % 2.94 % 584.93%
  QoQ % 159.71% -74.32% -0.08% -776.17% 49.34% -488.78% -
  Horiz. % 1,797.28% -3,010.20% -1,726.87% -1,725.51% -196.94% -388.78% 100.00%
ROE 58.32 % -103.53 % -43.64 % -0.45 % -0.66 % -7.88 % 1.34 % 1,134.46%
  QoQ % 156.33% -137.24% -9,597.78% 31.82% 91.62% -688.06% -
  Horiz. % 4,352.24% -7,726.12% -3,256.72% -33.58% -49.25% -588.06% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 65.71 59.92 62.19 0.67 67.38 114.93 3,278.56 -92.60%
  QoQ % 9.66% -3.65% 9,182.09% -99.01% -41.37% -96.49% -
  Horiz. % 2.00% 1.83% 1.90% 0.02% 2.06% 3.51% 100.00%
EPS 34.72 -57.08 -30.55 -31.32 -0.60 -6.05 1.83 610.08%
  QoQ % 160.83% -86.84% 2.46% -5,120.00% 90.08% -430.60% -
  Horiz. % 1,897.27% -3,119.13% -1,669.40% -1,711.48% -32.79% -330.60% 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 0.5953 0.5051 0.7000 0.7556 0.9111 1.2700 1.3673 -42.53%
  QoQ % 17.86% -27.84% -7.36% -17.07% -28.26% -7.12% -
  Horiz. % 43.54% 36.94% 51.20% 55.26% 66.63% 92.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 65.71 60.11 59.63 59.71 60.12 60.99 56.52 10.56%
  QoQ % 9.32% 0.80% -0.13% -0.68% -1.43% 7.91% -
  Horiz. % 116.26% 106.35% 105.50% 105.64% 106.37% 107.91% 100.00%
EPS 34.72 -52.46 -29.29 -30.29 -0.54 -5.31 0.03 10,875.96%
  QoQ % 166.18% -79.11% 3.30% -5,509.26% 89.83% -17,800.00% -
  Horiz. % 115,733.34% -174,866.66% -97,633.34% -100,966.67% -1,800.00% -17,700.00% 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 0.5953 0.5068 0.6712 67.5681 0.8130 0.6740 0.0236 758.41%
  QoQ % 17.46% -24.49% -99.01% 8,210.96% 20.62% 2,755.93% -
  Horiz. % 2,522.46% 2,147.46% 2,844.07% 286,305.50% 3,444.92% 2,855.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.1700 1.5100 1.4000 1.3900 1.2200 1.3000 1.3300 -
P/RPS 1.78 2.52 2.25 208.18 1.81 1.13 0.04 1,152.86%
  QoQ % -29.37% 12.00% -98.92% 11,401.66% 60.18% 2,725.00% -
  Horiz. % 4,450.00% 6,300.00% 5,625.00% 520,450.00% 4,525.00% 2,825.00% 100.00%
P/EPS 3.37 -2.89 -4.58 -410.38 -203.33 -12.99 72.81 -87.08%
  QoQ % 216.61% 36.90% 98.88% -101.83% -1,465.28% -117.84% -
  Horiz. % 4.63% -3.97% -6.29% -563.63% -279.26% -17.84% 100.00%
EY 29.68 -34.63 -21.82 -0.24 -0.49 -7.70 1.37 675.68%
  QoQ % 185.71% -58.71% -8,991.67% 51.02% 93.64% -662.04% -
  Horiz. % 2,166.42% -2,527.74% -1,592.70% -17.52% -35.77% -562.04% 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 1.97 2.99 2.00 1.84 1.34 1.02 0.97 60.30%
  QoQ % -34.11% 49.50% 8.70% 37.31% 31.37% 5.15% -
  Horiz. % 203.09% 308.25% 206.19% 189.69% 138.14% 105.15% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 02/07/12 29/08/11 31/05/11 25/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.6900 1.3800 1.4300 1.4700 1.1400 1.2700 1.3300 -
P/RPS 1.05 2.30 2.30 220.16 1.69 1.10 0.04 781.50%
  QoQ % -54.35% 0.00% -98.96% 12,927.22% 53.64% 2,650.00% -
  Horiz. % 2,625.00% 5,750.00% 5,750.00% 550,400.00% 4,225.00% 2,750.00% 100.00%
P/EPS 1.99 -2.64 -4.68 -434.00 -190.00 -12.69 72.81 -90.91%
  QoQ % 175.38% 43.59% 98.92% -128.42% -1,397.24% -117.43% -
  Horiz. % 2.73% -3.63% -6.43% -596.07% -260.95% -17.43% 100.00%
EY 50.32 -37.89 -21.36 -0.23 -0.53 -7.88 1.37 1,002.54%
  QoQ % 232.81% -77.39% -9,186.96% 56.60% 93.27% -675.18% -
  Horiz. % 3,672.99% -2,765.69% -1,559.12% -16.79% -38.69% -575.18% 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 1.16 2.73 2.04 1.95 1.25 1.00 0.97 12.65%
  QoQ % -57.51% 33.82% 4.62% 56.00% 25.00% 3.09% -
  Horiz. % 119.59% 281.44% 210.31% 201.03% 128.87% 103.09% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers