Highlights

[PETONE] QoQ Cumulative Quarter Result on 2011-06-30 [#4]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 29-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Jun-2011  [#4]
Profit Trend QoQ -     -138.84%    YoY -     -887.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 23,388 15,987 8,346 30,541 22,720 15,167 7,636 110.76%
  QoQ % 46.29% 91.55% -72.67% 34.42% 49.80% 98.62% -
  Horiz. % 306.29% 209.36% 109.30% 399.96% 297.54% 198.62% 100.00%
PBT 3,789 4,741 5,944 -38,058 -12,345 -8,783 -1,582 -
  QoQ % -20.08% -20.24% 115.62% -208.29% -40.56% -455.18% -
  Horiz. % -239.51% -299.68% -375.73% 2,405.69% 780.34% 555.18% 100.00%
Tax -1,261 -1,309 -1,534 11,030 811 1,089 1,140 -
  QoQ % 3.67% 14.67% -113.91% 1,260.05% -25.53% -4.47% -
  Horiz. % -110.61% -114.82% -134.56% 967.54% 71.14% 95.53% 100.00%
NP 2,528 3,432 4,410 -27,028 -11,534 -7,694 -442 -
  QoQ % -26.34% -22.18% 116.32% -134.33% -49.91% -1,640.72% -
  Horiz. % -571.95% -776.47% -997.74% 6,114.93% 2,609.50% 1,740.72% 100.00%
NP to SH 2,528 3,432 4,410 -26,654 -11,160 -7,694 -68 -
  QoQ % -26.34% -22.18% 116.55% -138.84% -45.05% -11,214.71% -
  Horiz. % -3,717.65% -5,047.06% -6,485.29% 39,197.06% 16,411.76% 11,314.71% 100.00%
Tax Rate 33.28 % 27.61 % 25.81 % - % - % - % - % -
  QoQ % 20.54% 6.97% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.94% 106.97% 100.00% - - - -
Total Cost 20,860 12,555 3,936 57,569 34,254 22,861 8,078 88.11%
  QoQ % 66.15% 218.98% -93.16% 68.07% 49.84% 183.00% -
  Horiz. % 258.23% 155.42% 48.72% 712.66% 424.04% 283.00% 100.00%
Net Worth 28,247 29,100 30,245 25,745 34,098 3,432,785 41,303 -22.36%
  QoQ % -2.93% -3.78% 17.48% -24.50% -99.01% 8,211.19% -
  Horiz. % 68.39% 70.46% 73.23% 62.33% 82.56% 8,311.19% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 28,247 29,100 30,245 25,745 34,098 3,432,785 41,303 -22.36%
  QoQ % -2.93% -3.78% 17.48% -24.50% -99.01% 8,211.19% -
  Horiz. % 68.39% 70.46% 73.23% 62.33% 82.56% 8,311.19% 100.00%
NOSH 50,804 50,769 50,806 50,971 48,712 4,543,125 45,333 7.89%
  QoQ % 0.07% -0.07% -0.32% 4.64% -98.93% 9,921.60% -
  Horiz. % 112.07% 111.99% 112.07% 112.44% 107.45% 10,021.60% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 10.81 % 21.47 % 52.84 % -88.50 % -50.77 % -50.73 % -5.79 % -
  QoQ % -49.65% -59.37% 159.71% -74.32% -0.08% -776.17% -
  Horiz. % -186.70% -370.81% -912.61% 1,528.50% 876.86% 876.17% 100.00%
ROE 8.95 % 11.79 % 14.58 % -103.53 % -32.73 % -0.22 % -0.16 % -
  QoQ % -24.09% -19.14% 114.08% -216.32% -14,777.27% -37.50% -
  Horiz. % -5,593.75% -7,368.75% -9,112.50% 64,706.25% 20,456.25% 137.50% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 46.03 31.49 16.43 59.92 46.64 0.33 16.84 95.37%
  QoQ % 46.17% 91.66% -72.58% 28.47% 14,033.33% -98.04% -
  Horiz. % 273.34% 187.00% 97.57% 355.82% 276.96% 1.96% 100.00%
EPS 4.98 6.76 8.68 -57.08 -22.91 -15.66 -0.15 -
  QoQ % -26.33% -22.12% 115.21% -149.15% -46.30% -10,340.00% -
  Horiz. % -3,320.00% -4,506.67% -5,786.67% 38,053.33% 15,273.33% 10,440.00% 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 0.5560 0.5732 0.5953 0.5051 0.7000 0.7556 0.9111 -28.03%
  QoQ % -3.00% -3.71% 17.86% -27.84% -7.36% -17.07% -
  Horiz. % 61.03% 62.91% 65.34% 55.44% 76.83% 82.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 46.03 31.47 16.43 60.11 44.72 29.85 15.03 110.75%
  QoQ % 46.27% 91.54% -72.67% 34.41% 49.82% 98.60% -
  Horiz. % 306.25% 209.38% 109.31% 399.93% 297.54% 198.60% 100.00%
EPS 4.98 6.76 8.68 -52.46 -21.97 -15.14 -0.13 -
  QoQ % -26.33% -22.12% 116.55% -138.78% -45.11% -11,546.15% -
  Horiz. % -3,830.77% -5,200.00% -6,676.92% 40,353.85% 16,900.00% 11,646.15% 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 0.5560 0.5728 0.5953 0.5068 0.6712 67.5681 0.8130 -22.36%
  QoQ % -2.93% -3.78% 17.46% -24.49% -99.01% 8,210.96% -
  Horiz. % 68.39% 70.46% 73.22% 62.34% 82.56% 8,310.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.9000 0.8600 1.1700 1.5100 1.4000 1.3900 1.2200 -
P/RPS 1.96 2.73 7.12 2.52 3.00 416.36 7.24 -58.12%
  QoQ % -28.21% -61.66% 182.54% -16.00% -99.28% 5,650.83% -
  Horiz. % 27.07% 37.71% 98.34% 34.81% 41.44% 5,750.83% 100.00%
P/EPS 18.09 12.72 13.48 -2.89 -6.11 -820.76 -813.33 -
  QoQ % 42.22% -5.64% 566.44% 52.70% 99.26% -0.91% -
  Horiz. % -2.22% -1.56% -1.66% 0.36% 0.75% 100.91% 100.00%
EY 5.53 7.86 7.42 -34.63 -16.36 -0.12 -0.12 -
  QoQ % -29.64% 5.93% 121.43% -111.67% -13,533.33% 0.00% -
  Horiz. % -4,608.33% -6,550.00% -6,183.33% 28,858.33% 13,633.33% 100.00% 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 1.62 1.50 1.97 2.99 2.00 1.84 1.34 13.47%
  QoQ % 8.00% -23.86% -34.11% 49.50% 8.70% 37.31% -
  Horiz. % 120.90% 111.94% 147.01% 223.13% 149.25% 137.31% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 02/07/12 02/07/12 02/07/12 29/08/11 31/05/11 25/02/11 30/11/10 -
Price 0.6900 0.6900 0.6900 1.3800 1.4300 1.4700 1.1400 -
P/RPS 1.50 2.19 4.20 2.30 3.07 440.32 6.77 -63.35%
  QoQ % -31.51% -47.86% 82.61% -25.08% -99.30% 6,403.99% -
  Horiz. % 22.16% 32.35% 62.04% 33.97% 45.35% 6,503.99% 100.00%
P/EPS 13.87 10.21 7.95 -2.64 -6.24 -868.00 -760.00 -
  QoQ % 35.85% 28.43% 401.14% 57.69% 99.28% -14.21% -
  Horiz. % -1.82% -1.34% -1.05% 0.35% 0.82% 114.21% 100.00%
EY 7.21 9.80 12.58 -37.89 -16.02 -0.12 -0.13 -
  QoQ % -26.43% -22.10% 133.20% -136.52% -13,250.00% 7.69% -
  Horiz. % -5,546.15% -7,538.46% -9,676.92% 29,146.15% 12,323.08% 92.31% 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 1.24 1.20 1.16 2.73 2.04 1.95 1.25 -0.53%
  QoQ % 3.33% 3.45% -57.51% 33.82% 4.62% 56.00% -
  Horiz. % 99.20% 96.00% 92.80% 218.40% 163.20% 156.00% 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.
 


 

169  304  466  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 ARMADA 0.1950.00 
 LAMBO-WB 0.010.00 
 BARAKAH 0.075-0.01 
 LAMBO 0.070.00 
 NIHSIN-WB 0.065-0.005 
 KNM 0.185-0.005 
 IOIPG 1.190.00 
 LHI 1.04-0.03 
 MYEG-C68 0.10-0.01 
Partners & Brokers