Highlights

[PETONE] QoQ Annualized Quarter Result on 2011-03-31 [#3]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 31-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Mar-2011  [#3]
Profit Trend QoQ -     3.30%    YoY -     -93,100.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 31,974 33,384 30,541 30,293 30,334 30,544 30,987 2.11%
  QoQ % -4.22% 9.31% 0.82% -0.13% -0.69% -1.43% -
  Horiz. % 103.19% 107.74% 98.56% 97.76% 97.89% 98.57% 100.00%
PBT 9,482 23,776 -38,058 -16,460 -17,566 -6,328 -2,446 -
  QoQ % -60.12% 162.47% -131.22% 6.30% -177.59% -158.71% -
  Horiz. % -387.65% -972.04% 1,555.93% 672.94% 718.15% 258.71% 100.00%
Tax -2,618 -6,136 11,030 1,081 2,178 4,560 -1,097 78.30%
  QoQ % 57.33% -155.63% 920.04% -50.35% -52.24% 515.68% -
  Horiz. % 238.65% 559.34% -1,005.47% -98.57% -198.54% -415.68% 100.00%
NP 6,864 17,640 -27,028 -15,378 -15,388 -1,768 -3,543 -
  QoQ % -61.09% 165.27% -75.75% 0.06% -770.36% 50.10% -
  Horiz. % -193.73% -497.88% 762.86% 434.06% 434.32% 49.90% 100.00%
NP to SH 6,864 17,640 -26,654 -14,880 -15,388 -272 -2,699 -
  QoQ % -61.09% 166.18% -79.13% 3.30% -5,557.35% 89.92% -
  Horiz. % -254.32% -653.58% 987.55% 551.32% 570.14% 10.08% 100.00%
Tax Rate 27.61 % 25.81 % - % - % - % - % - % -
  QoQ % 6.97% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.97% 100.00% - - - - -
Total Cost 25,110 15,744 57,569 45,671 45,722 32,312 34,530 -19.09%
  QoQ % 59.49% -72.65% 26.05% -0.11% 41.50% -6.42% -
  Horiz. % 72.72% 45.60% 166.72% 132.27% 132.41% 93.58% 100.00%
Net Worth 29,100 30,245 25,745 34,098 3,432,785 41,303 34,240 -10.25%
  QoQ % -3.78% 17.48% -24.50% -99.01% 8,211.19% 20.63% -
  Horiz. % 84.99% 88.33% 75.19% 99.59% 10,025.51% 120.63% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 29,100 30,245 25,745 34,098 3,432,785 41,303 34,240 -10.25%
  QoQ % -3.78% 17.48% -24.50% -99.01% 8,211.19% 20.63% -
  Horiz. % 84.99% 88.33% 75.19% 99.59% 10,025.51% 120.63% 100.00%
NOSH 50,769 50,806 50,971 48,712 4,543,125 45,333 26,961 52.31%
  QoQ % -0.07% -0.32% 4.64% -98.93% 9,921.60% 68.14% -
  Horiz. % 188.31% 188.44% 189.06% 180.68% 16,850.71% 168.14% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 21.47 % 52.84 % -88.50 % -50.77 % -50.73 % -5.79 % -11.43 % -
  QoQ % -59.37% 159.71% -74.32% -0.08% -776.17% 49.34% -
  Horiz. % -187.84% -462.29% 774.28% 444.18% 443.83% 50.66% 100.00%
ROE 23.59 % 58.32 % -103.53 % -43.64 % -0.45 % -0.66 % -7.88 % -
  QoQ % -59.55% 156.33% -137.24% -9,597.78% 31.82% 91.62% -
  Horiz. % -299.37% -740.10% 1,313.83% 553.81% 5.71% 8.38% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 62.98 65.71 59.92 62.19 0.67 67.38 114.93 -32.96%
  QoQ % -4.15% 9.66% -3.65% 9,182.09% -99.01% -41.37% -
  Horiz. % 54.80% 57.17% 52.14% 54.11% 0.58% 58.63% 100.00%
EPS 13.52 34.72 -57.08 -30.55 -31.32 -0.60 -6.05 -
  QoQ % -61.06% 160.83% -86.84% 2.46% -5,120.00% 90.08% -
  Horiz. % -223.47% -573.88% 943.47% 504.96% 517.69% 9.92% 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 0.5732 0.5953 0.5051 0.7000 0.7556 0.9111 1.2700 -41.08%
  QoQ % -3.71% 17.86% -27.84% -7.36% -17.07% -28.26% -
  Horiz. % 45.13% 46.87% 39.77% 55.12% 59.50% 71.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 62.93 65.71 60.11 59.63 59.71 60.12 60.99 2.10%
  QoQ % -4.23% 9.32% 0.80% -0.13% -0.68% -1.43% -
  Horiz. % 103.18% 107.74% 98.56% 97.77% 97.90% 98.57% 100.00%
EPS 13.51 34.72 -52.46 -29.29 -30.29 -0.54 -5.31 -
  QoQ % -61.09% 166.18% -79.11% 3.30% -5,509.26% 89.83% -
  Horiz. % -254.43% -653.86% 987.95% 551.60% 570.43% 10.17% 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 0.5728 0.5953 0.5068 0.6712 67.5681 0.8130 0.6740 -10.25%
  QoQ % -3.78% 17.46% -24.49% -99.01% 8,210.96% 20.62% -
  Horiz. % 84.99% 88.32% 75.19% 99.58% 10,024.94% 120.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.8600 1.1700 1.5100 1.4000 1.3900 1.2200 1.3000 -
P/RPS 1.37 1.78 2.52 2.25 208.18 1.81 1.13 13.66%
  QoQ % -23.03% -29.37% 12.00% -98.92% 11,401.66% 60.18% -
  Horiz. % 121.24% 157.52% 223.01% 199.12% 18,423.01% 160.18% 100.00%
P/EPS 6.36 3.37 -2.89 -4.58 -410.38 -203.33 -12.99 -
  QoQ % 88.72% 216.61% 36.90% 98.88% -101.83% -1,465.28% -
  Horiz. % -48.96% -25.94% 22.25% 35.26% 3,159.20% 1,565.28% 100.00%
EY 15.72 29.68 -34.63 -21.82 -0.24 -0.49 -7.70 -
  QoQ % -47.04% 185.71% -58.71% -8,991.67% 51.02% 93.64% -
  Horiz. % -204.16% -385.45% 449.74% 283.38% 3.12% 6.36% 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 1.50 1.97 2.99 2.00 1.84 1.34 1.02 29.23%
  QoQ % -23.86% -34.11% 49.50% 8.70% 37.31% 31.37% -
  Horiz. % 147.06% 193.14% 293.14% 196.08% 180.39% 131.37% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 02/07/12 02/07/12 29/08/11 31/05/11 25/02/11 30/11/10 30/08/10 -
Price 0.6900 0.6900 1.3800 1.4300 1.4700 1.1400 1.2700 -
P/RPS 1.10 1.05 2.30 2.30 220.16 1.69 1.10 -
  QoQ % 4.76% -54.35% 0.00% -98.96% 12,927.22% 53.64% -
  Horiz. % 100.00% 95.45% 209.09% 209.09% 20,014.54% 153.64% 100.00%
P/EPS 5.10 1.99 -2.64 -4.68 -434.00 -190.00 -12.69 -
  QoQ % 156.28% 175.38% 43.59% 98.92% -128.42% -1,397.24% -
  Horiz. % -40.19% -15.68% 20.80% 36.88% 3,420.02% 1,497.24% 100.00%
EY 19.59 50.32 -37.89 -21.36 -0.23 -0.53 -7.88 -
  QoQ % -61.07% 232.81% -77.39% -9,186.96% 56.60% 93.27% -
  Horiz. % -248.60% -638.58% 480.84% 271.07% 2.92% 6.73% 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 1.20 1.16 2.73 2.04 1.95 1.25 1.00 12.89%
  QoQ % 3.45% -57.51% 33.82% 4.62% 56.00% 25.00% -
  Horiz. % 120.00% 116.00% 273.00% 204.00% 195.00% 125.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS