Highlights

[PETONE] QoQ Cumulative Quarter Result on 2009-06-30 [#4]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 28-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Jun-2009  [#4]
Profit Trend QoQ -     33.83%    YoY -     57.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 21,538 12,554 7,240 63,731 46,938 32,373 13,386 37.35%
  QoQ % 71.56% 73.40% -88.64% 35.78% 44.99% 141.84% -
  Horiz. % 160.90% 93.78% 54.09% 476.10% 350.65% 241.84% 100.00%
PBT 733 684 82 -2,177 -1,848 -58 -108 -
  QoQ % 7.16% 734.15% 103.77% -17.80% -3,086.21% 46.30% -
  Horiz. % -678.70% -633.33% -75.93% 2,015.74% 1,711.11% 53.70% 100.00%
Tax -99 -330 -289 -2,130 -5,542 -3,609 -271 -48.93%
  QoQ % 70.00% -14.19% 86.43% 61.57% -53.56% -1,231.73% -
  Horiz. % 36.53% 121.77% 106.64% 785.98% 2,045.02% 1,331.73% 100.00%
NP 634 354 -207 -4,307 -7,390 -3,667 -379 -
  QoQ % 79.10% 271.01% 95.19% 41.72% -101.53% -867.55% -
  Horiz. % -167.28% -93.40% 54.62% 1,136.41% 1,949.87% 967.55% 100.00%
NP to SH 12 354 -379 -4,969 -7,510 -3,812 -379 -
  QoQ % -96.61% 193.40% 92.37% 33.83% -97.01% -905.80% -
  Horiz. % -3.17% -93.40% 100.00% 1,311.08% 1,981.53% 1,005.80% 100.00%
Tax Rate 13.51 % 48.25 % 352.44 % - % - % - % - % -
  QoQ % -72.00% -86.31% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 3.83% 13.69% 100.00% - - - -
Total Cost 20,904 12,200 7,447 68,038 54,328 36,040 13,765 32.15%
  QoQ % 71.34% 63.82% -89.05% 25.24% 50.74% 161.82% -
  Horiz. % 151.86% 88.63% 54.10% 494.28% 394.68% 261.82% 100.00%
Net Worth 1,197 6,111 114,449 52,916 60,246 64,493 64,126 -92.98%
  QoQ % -80.40% -94.66% 116.28% -12.17% -6.59% 0.57% -
  Horiz. % 1.87% 9.53% 178.47% 82.52% 93.95% 100.57% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 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
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,197 6,111 114,449 52,916 60,246 64,493 64,126 -92.98%
  QoQ % -80.40% -94.66% 116.28% -12.17% -6.59% 0.57% -
  Horiz. % 1.87% 9.53% 178.47% 82.52% 93.95% 100.57% 100.00%
NOSH 875 6,111 84,222 38,546 42,670 43,665 42,111 -92.45%
  QoQ % -85.67% -92.74% 118.50% -9.67% -2.28% 3.69% -
  Horiz. % 2.08% 14.51% 200.00% 91.53% 101.33% 103.69% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 2.94 % 2.82 % -2.86 % -6.76 % -15.74 % -11.33 % -2.83 % -
  QoQ % 4.26% 198.60% 57.69% 57.05% -38.92% -300.35% -
  Horiz. % -103.89% -99.65% 101.06% 238.87% 556.18% 400.35% 100.00%
ROE 1.00 % 5.79 % -0.33 % -9.39 % -12.47 % -5.91 % -0.59 % -
  QoQ % -82.73% 1,854.55% 96.49% 24.70% -111.00% -901.69% -
  Horiz. % -169.49% -981.36% 55.93% 1,591.53% 2,113.56% 1,001.69% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2,458.92 205.43 8.60 165.34 110.00 74.14 31.79 1,720.20%
  QoQ % 1,096.96% 2,288.72% -94.80% 50.31% 48.37% 133.22% -
  Horiz. % 7,734.88% 646.21% 27.05% 520.10% 346.02% 233.22% 100.00%
EPS 1.37 0.37 -0.82 -10.26 -17.60 -8.73 -0.90 -
  QoQ % 270.27% 145.12% 92.01% 41.70% -101.60% -870.00% -
  Horiz. % -152.22% -41.11% 91.11% 1,140.00% 1,955.56% 970.00% 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 1.3673 1.0000 1.3589 1.3728 1.4119 1.4770 1.5228 -6.94%
  QoQ % 36.73% -26.41% -1.01% -2.77% -4.41% -3.01% -
  Horiz. % 89.79% 65.67% 89.24% 90.15% 92.72% 96.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 42.39 24.71 14.25 125.44 92.39 63.72 26.35 37.33%
  QoQ % 71.55% 73.40% -88.64% 35.77% 44.99% 141.82% -
  Horiz. % 160.87% 93.78% 54.08% 476.05% 350.63% 241.82% 100.00%
EPS 0.02 0.70 -0.75 -9.78 -14.78 -7.50 -0.75 -
  QoQ % -97.14% 193.33% 92.33% 33.83% -97.07% -900.00% -
  Horiz. % -2.67% -93.33% 100.00% 1,304.00% 1,970.67% 1,000.00% 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 0.0236 0.1203 2.2527 1.0416 1.1858 1.2694 1.2622 -92.97%
  QoQ % -80.38% -94.66% 116.27% -12.16% -6.59% 0.57% -
  Horiz. % 1.87% 9.53% 178.47% 82.52% 93.95% 100.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.3300 1.4300 1.4500 1.4600 0.9000 0.9400 1.2000 -
P/RPS 0.05 0.70 16.87 0.88 0.82 1.27 3.78 -94.42%
  QoQ % -92.86% -95.85% 1,817.05% 7.32% -35.43% -66.40% -
  Horiz. % 1.32% 18.52% 446.30% 23.28% 21.69% 33.60% 100.00%
P/EPS 97.08 24.69 -322.22 -11.33 -5.11 -10.77 -133.33 -
  QoQ % 293.20% 107.66% -2,743.95% -121.72% 52.55% 91.92% -
  Horiz. % -72.81% -18.52% 241.67% 8.50% 3.83% 8.08% 100.00%
EY 1.03 4.05 -0.31 -8.83 -19.56 -9.29 -0.75 -
  QoQ % -74.57% 1,406.45% 96.49% 54.86% -110.55% -1,138.67% -
  Horiz. % -137.33% -540.00% 41.33% 1,177.33% 2,608.00% 1,238.67% 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 0.97 1.43 1.07 1.06 0.64 0.64 0.79 14.68%
  QoQ % -32.17% 33.64% 0.94% 65.62% 0.00% -18.99% -
  Horiz. % 122.78% 181.01% 135.44% 134.18% 81.01% 81.01% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 25/11/09 28/08/09 22/05/09 26/02/09 28/11/08 -
Price 1.3300 1.4500 1.3200 1.4500 1.3600 0.9200 1.2600 -
P/RPS 0.05 0.71 15.36 0.88 1.24 1.24 3.96 -94.59%
  QoQ % -92.96% -95.38% 1,645.45% -29.03% 0.00% -68.69% -
  Horiz. % 1.26% 17.93% 387.88% 22.22% 31.31% 31.31% 100.00%
P/EPS 97.08 25.03 -293.33 -11.25 -7.73 -10.54 -140.00 -
  QoQ % 287.85% 108.53% -2,507.38% -45.54% 26.66% 92.47% -
  Horiz. % -69.34% -17.88% 209.52% 8.04% 5.52% 7.53% 100.00%
EY 1.03 3.99 -0.34 -8.89 -12.94 -9.49 -0.71 -
  QoQ % -74.19% 1,273.53% 96.18% 31.30% -36.35% -1,236.62% -
  Horiz. % -145.07% -561.97% 47.89% 1,252.11% 1,822.54% 1,336.62% 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 0.97 1.45 0.97 1.06 0.96 0.62 0.83 10.96%
  QoQ % -33.10% 49.48% -8.49% 10.42% 54.84% -25.30% -
  Horiz. % 116.87% 174.70% 116.87% 127.71% 115.66% 74.70% 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
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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