Highlights

[PETONE] QoQ Annualized Quarter Result on 2009-03-31 [#3]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 22-May-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Mar-2009  [#3]
Profit Trend QoQ -     -31.34%    YoY -     -229.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 25,108 28,960 63,731 62,584 64,746 53,544 49,857 -36.62%
  QoQ % -13.30% -54.56% 1.83% -3.34% 20.92% 7.40% -
  Horiz. % 50.36% 58.09% 127.83% 125.53% 129.86% 107.40% 100.00%
PBT 1,368 328 -2,177 -2,464 -116 -432 -8,983 -
  QoQ % 317.07% 115.07% 11.65% -2,024.14% 73.15% 95.19% -
  Horiz. % -15.23% -3.65% 24.23% 27.43% 1.29% 4.81% 100.00%
Tax -660 -1,156 -2,130 -7,389 -7,218 -1,084 -2,828 -61.99%
  QoQ % 42.91% 45.73% 71.17% -2.37% -565.87% 61.67% -
  Horiz. % 23.34% 40.88% 75.32% 261.29% 255.23% 38.33% 100.00%
NP 708 -828 -4,307 -9,853 -7,334 -1,516 -11,811 -
  QoQ % 185.51% 80.78% 56.29% -34.35% -383.77% 87.16% -
  Horiz. % -5.99% 7.01% 36.47% 83.43% 62.09% 12.84% 100.00%
NP to SH 708 -1,516 -4,969 -10,013 -7,624 -1,516 -11,811 -
  QoQ % 146.70% 69.49% 50.38% -31.34% -402.90% 87.16% -
  Horiz. % -5.99% 12.84% 42.07% 84.78% 64.55% 12.84% 100.00%
Tax Rate 48.25 % 352.44 % - % - % - % - % - % -
  QoQ % -86.31% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 13.69% 100.00% - - - - -
Total Cost 24,400 29,788 68,038 72,437 72,080 55,060 61,668 -46.01%
  QoQ % -18.09% -56.22% -6.07% 0.50% 30.91% -10.72% -
  Horiz. % 39.57% 48.30% 110.33% 117.46% 116.88% 89.28% 100.00%
Net Worth 6,111 114,449 52,916 60,246 64,493 64,126 65,157 -79.27%
  QoQ % -94.66% 116.28% -12.17% -6.59% 0.57% -1.58% -
  Horiz. % 9.38% 175.65% 81.21% 92.46% 98.98% 98.42% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 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
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 6,111 114,449 52,916 60,246 64,493 64,126 65,157 -79.27%
  QoQ % -94.66% 116.28% -12.17% -6.59% 0.57% -1.58% -
  Horiz. % 9.38% 175.65% 81.21% 92.46% 98.98% 98.42% 100.00%
NOSH 6,111 84,222 38,546 42,670 43,665 42,111 42,002 -72.24%
  QoQ % -92.74% 118.50% -9.66% -2.28% 3.69% 0.26% -
  Horiz. % 14.55% 200.52% 91.77% 101.59% 103.96% 100.26% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.82 % -2.86 % -6.76 % -15.74 % -11.33 % -2.83 % -23.69 % -
  QoQ % 198.60% 57.69% 57.05% -38.92% -300.35% 88.05% -
  Horiz. % -11.90% 12.07% 28.54% 66.44% 47.83% 11.95% 100.00%
ROE 11.59 % -1.32 % -9.39 % -16.62 % -11.82 % -2.36 % -18.13 % -
  QoQ % 978.03% 85.94% 43.50% -40.61% -400.85% 86.98% -
  Horiz. % -63.93% 7.28% 51.79% 91.67% 65.20% 13.02% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 410.86 34.39 165.34 146.67 148.28 127.15 118.70 128.30%
  QoQ % 1,094.71% -79.20% 12.73% -1.09% 16.62% 7.12% -
  Horiz. % 346.13% 28.97% 139.29% 123.56% 124.92% 107.12% 100.00%
EPS 0.74 -3.28 -10.26 -23.47 -17.46 -3.60 -28.12 -
  QoQ % 122.56% 68.03% 56.28% -34.42% -385.00% 87.20% -
  Horiz. % -2.63% 11.66% 36.49% 83.46% 62.09% 12.80% 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 1.0000 1.3589 1.3728 1.4119 1.4770 1.5228 1.5513 -25.32%
  QoQ % -26.41% -1.01% -2.77% -4.41% -3.01% -1.84% -
  Horiz. % 64.46% 87.60% 88.49% 91.01% 95.21% 98.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 49.42 57.00 125.44 123.19 127.44 105.39 98.13 -36.62%
  QoQ % -13.30% -54.56% 1.83% -3.33% 20.92% 7.40% -
  Horiz. % 50.36% 58.09% 127.83% 125.54% 129.87% 107.40% 100.00%
EPS 1.39 -2.98 -9.78 -19.71 -15.01 -2.98 -23.25 -
  QoQ % 146.64% 69.53% 50.38% -31.31% -403.69% 87.18% -
  Horiz. % -5.98% 12.82% 42.06% 84.77% 64.56% 12.82% 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 0.1203 2.2527 1.0416 1.1858 1.2694 1.2622 1.2825 -79.27%
  QoQ % -94.66% 116.27% -12.16% -6.59% 0.57% -1.58% -
  Horiz. % 9.38% 175.65% 81.22% 92.46% 98.98% 98.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.4300 1.4500 1.4600 0.9000 0.9400 1.2000 1.5300 -
P/RPS 0.35 4.22 0.88 0.61 0.63 0.94 1.29 -57.99%
  QoQ % -91.71% 379.55% 44.26% -3.17% -32.98% -27.13% -
  Horiz. % 27.13% 327.13% 68.22% 47.29% 48.84% 72.87% 100.00%
P/EPS 12.34 -80.56 -11.33 -3.84 -5.38 -33.33 -5.44 -
  QoQ % 115.32% -611.03% -195.05% 28.62% 83.86% -512.68% -
  Horiz. % -226.84% 1,480.88% 208.27% 70.59% 98.90% 612.68% 100.00%
EY 8.10 -1.24 -8.83 -26.07 -18.57 -3.00 -18.38 -
  QoQ % 753.23% 85.96% 66.13% -40.39% -519.00% 83.68% -
  Horiz. % -44.07% 6.75% 48.04% 141.84% 101.03% 16.32% 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 1.43 1.07 1.06 0.64 0.64 0.79 0.99 27.70%
  QoQ % 33.64% 0.94% 65.62% 0.00% -18.99% -20.20% -
  Horiz. % 144.44% 108.08% 107.07% 64.65% 64.65% 79.80% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 28/08/09 22/05/09 26/02/09 28/11/08 27/08/08 -
Price 1.4500 1.3200 1.4500 1.3600 0.9200 1.2600 1.2000 -
P/RPS 0.35 3.84 0.88 0.93 0.62 0.99 1.01 -50.57%
  QoQ % -90.89% 336.36% -5.38% 50.00% -37.37% -1.98% -
  Horiz. % 34.65% 380.20% 87.13% 92.08% 61.39% 98.02% 100.00%
P/EPS 12.52 -73.33 -11.25 -5.80 -5.27 -35.00 -4.27 -
  QoQ % 117.07% -551.82% -93.97% -10.06% 84.94% -719.67% -
  Horiz. % -293.21% 1,717.33% 263.47% 135.83% 123.42% 819.67% 100.00%
EY 7.99 -1.36 -8.89 -17.25 -18.98 -2.86 -23.43 -
  QoQ % 687.50% 84.70% 48.46% 9.11% -563.64% 87.79% -
  Horiz. % -34.10% 5.80% 37.94% 73.62% 81.01% 12.21% 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 1.45 0.97 1.06 0.96 0.62 0.83 0.77 52.32%
  QoQ % 49.48% -8.49% 10.42% 54.84% -25.30% 7.79% -
  Horiz. % 188.31% 125.97% 137.66% 124.68% 80.52% 107.79% 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