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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers