Highlights

[PETONE] QoQ Annualized Quarter Result on 2011-12-31 [#2]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 02-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     -61.09%    YoY -     144.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 13,500 30,925 31,184 31,974 33,384 30,541 30,293 -41.57%
  QoQ % -56.35% -0.83% -2.47% -4.22% 9.31% 0.82% -
  Horiz. % 44.56% 102.09% 102.94% 105.55% 110.20% 100.82% 100.00%
PBT -26,788 -26,293 5,052 9,482 23,776 -38,058 -16,460 38.24%
  QoQ % -1.88% -620.45% -46.72% -60.12% 162.47% -131.22% -
  Horiz. % 162.75% 159.74% -30.69% -57.61% -144.45% 231.22% 100.00%
Tax 3,092 -10,812 -1,681 -2,618 -6,136 11,030 1,081 101.07%
  QoQ % 128.60% -543.06% 35.78% 57.33% -155.63% 920.04% -
  Horiz. % 285.94% -999.88% -155.49% -242.11% -567.45% 1,020.04% 100.00%
NP -23,696 -37,105 3,370 6,864 17,640 -27,028 -15,378 33.30%
  QoQ % 36.14% -1,200.82% -50.89% -61.09% 165.27% -75.75% -
  Horiz. % 154.08% 241.28% -21.92% -44.63% -114.70% 175.75% 100.00%
NP to SH -23,696 -37,105 3,370 6,864 17,640 -26,654 -14,880 36.25%
  QoQ % 36.14% -1,200.82% -50.89% -61.09% 166.18% -79.13% -
  Horiz. % 159.25% 249.36% -22.65% -46.13% -118.55% 179.13% 100.00%
Tax Rate - % - % 33.28 % 27.61 % 25.81 % - % - % -
  QoQ % 0.00% 0.00% 20.54% 6.97% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 128.94% 106.97% 100.00% - -
Total Cost 37,196 68,030 27,813 25,110 15,744 57,569 45,671 -12.76%
  QoQ % -45.32% 144.59% 10.77% 59.49% -72.65% 26.05% -
  Horiz. % 81.44% 148.95% 60.90% 54.98% 34.47% 126.05% 100.00%
Net Worth -16,964 -12,558 28,224 29,100 30,245 25,745 34,098 -
  QoQ % -35.08% -144.50% -3.01% -3.78% 17.48% -24.50% -
  Horiz. % -49.75% -36.83% 82.77% 85.34% 88.70% 75.50% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth -16,964 -12,558 28,224 29,100 30,245 25,745 34,098 -
  QoQ % -35.08% -144.50% -3.01% -3.78% 17.48% -24.50% -
  Horiz. % -49.75% -36.83% 82.77% 85.34% 88.70% 75.50% 100.00%
NOSH 50,806 50,804 50,763 50,769 50,806 50,971 48,712 2.84%
  QoQ % 0.00% 0.08% -0.01% -0.07% -0.32% 4.64% -
  Horiz. % 104.30% 104.30% 104.21% 104.22% 104.30% 104.64% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -175.53 % -119.98 % 10.81 % 21.47 % 52.84 % -88.50 % -50.77 % 128.13%
  QoQ % -46.30% -1,209.90% -49.65% -59.37% 159.71% -74.32% -
  Horiz. % 345.74% 236.32% -21.29% -42.29% -104.08% 174.32% 100.00%
ROE 0.00 % 0.00 % 11.94 % 23.59 % 58.32 % -103.53 % -43.64 % -
  QoQ % 0.00% 0.00% -49.39% -59.55% 156.33% -137.24% -
  Horiz. % -0.00% -0.00% -27.36% -54.06% -133.64% 237.24% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 26.57 60.87 61.43 62.98 65.71 59.92 62.19 -43.19%
  QoQ % -56.35% -0.91% -2.46% -4.15% 9.66% -3.65% -
  Horiz. % 42.72% 97.88% 98.78% 101.27% 105.66% 96.35% 100.00%
EPS -46.64 -73.03 6.64 13.52 34.72 -57.08 -30.55 32.48%
  QoQ % 36.14% -1,199.85% -50.89% -61.06% 160.83% -86.84% -
  Horiz. % 152.67% 239.05% -21.73% -44.26% -113.65% 186.84% 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 -0.3339 -0.2472 0.5560 0.5732 0.5953 0.5051 0.7000 -
  QoQ % -35.07% -144.46% -3.00% -3.71% 17.86% -27.84% -
  Horiz. % -47.70% -35.31% 79.43% 81.89% 85.04% 72.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 26.57 60.87 61.38 62.93 65.71 60.11 59.63 -41.58%
  QoQ % -56.35% -0.83% -2.46% -4.23% 9.32% 0.80% -
  Horiz. % 44.56% 102.08% 102.93% 105.53% 110.20% 100.80% 100.00%
EPS -46.64 -73.03 6.63 13.51 34.72 -52.46 -29.29 36.25%
  QoQ % 36.14% -1,201.51% -50.93% -61.09% 166.18% -79.11% -
  Horiz. % 159.24% 249.33% -22.64% -46.12% -118.54% 179.11% 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 -0.3339 -0.2472 0.5555 0.5728 0.5953 0.5068 0.6712 -
  QoQ % -35.07% -144.50% -3.02% -3.78% 17.46% -24.49% -
  Horiz. % -49.75% -36.83% 82.76% 85.34% 88.69% 75.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.1800 0.6700 0.9000 0.8600 1.1700 1.5100 1.4000 -
P/RPS 0.68 1.10 1.47 1.37 1.78 2.52 2.25 -54.87%
  QoQ % -38.18% -25.17% 7.30% -23.03% -29.37% 12.00% -
  Horiz. % 30.22% 48.89% 65.33% 60.89% 79.11% 112.00% 100.00%
P/EPS -0.39 -0.92 13.55 6.36 3.37 -2.89 -4.58 -80.56%
  QoQ % 57.61% -106.79% 113.05% 88.72% 216.61% 36.90% -
  Horiz. % 8.52% 20.09% -295.85% -138.86% -73.58% 63.10% 100.00%
EY -259.11 -109.01 7.38 15.72 29.68 -34.63 -21.82 418.16%
  QoQ % -137.69% -1,577.10% -53.05% -47.04% 185.71% -58.71% -
  Horiz. % 1,187.49% 499.59% -33.82% -72.04% -136.02% 158.71% 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 1.62 1.50 1.97 2.99 2.00 -
  QoQ % 0.00% 0.00% 8.00% -23.86% -34.11% 49.50% -
  Horiz. % 0.00% 0.00% 81.00% 75.00% 98.50% 149.50% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 02/07/12 02/07/12 02/07/12 29/08/11 31/05/11 -
Price 0.1700 0.5100 0.6900 0.6900 0.6900 1.3800 1.4300 -
P/RPS 0.64 0.84 1.12 1.10 1.05 2.30 2.30 -57.28%
  QoQ % -23.81% -25.00% 1.82% 4.76% -54.35% 0.00% -
  Horiz. % 27.83% 36.52% 48.70% 47.83% 45.65% 100.00% 100.00%
P/EPS -0.36 -0.70 10.39 5.10 1.99 -2.64 -4.68 -81.83%
  QoQ % 48.57% -106.74% 103.73% 156.28% 175.38% 43.59% -
  Horiz. % 7.69% 14.96% -222.01% -108.97% -42.52% 56.41% 100.00%
EY -274.35 -143.20 9.62 19.59 50.32 -37.89 -21.36 445.90%
  QoQ % -91.59% -1,588.57% -50.89% -61.07% 232.81% -77.39% -
  Horiz. % 1,284.41% 670.41% -45.04% -91.71% -235.58% 177.39% 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 1.24 1.20 1.16 2.73 2.04 -
  QoQ % 0.00% 0.00% 3.33% 3.45% -57.51% 33.82% -
  Horiz. % 0.00% 0.00% 60.78% 58.82% 56.86% 133.82% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers