Highlights

[PETONE] QoQ Cumulative Quarter Result on 2009-09-30 [#1]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 25-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Sep-2009  [#1]
Profit Trend QoQ -     92.37%    YoY -     0.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 30,987 21,538 12,554 7,240 63,731 46,938 32,373 -2.88%
  QoQ % 43.87% 71.56% 73.40% -88.64% 35.78% 44.99% -
  Horiz. % 95.72% 66.53% 38.78% 22.36% 196.86% 144.99% 100.00%
PBT -2,446 733 684 82 -2,177 -1,848 -58 1,119.91%
  QoQ % -433.70% 7.16% 734.15% 103.77% -17.80% -3,086.21% -
  Horiz. % 4,217.24% -1,263.79% -1,179.31% -141.38% 3,753.45% 3,186.21% 100.00%
Tax -1,097 -99 -330 -289 -2,130 -5,542 -3,609 -54.89%
  QoQ % -1,008.08% 70.00% -14.19% 86.43% 61.57% -53.56% -
  Horiz. % 30.40% 2.74% 9.14% 8.01% 59.02% 153.56% 100.00%
NP -3,543 634 354 -207 -4,307 -7,390 -3,667 -2.27%
  QoQ % -658.83% 79.10% 271.01% 95.19% 41.72% -101.53% -
  Horiz. % 96.62% -17.29% -9.65% 5.64% 117.45% 201.53% 100.00%
NP to SH -2,699 12 354 -379 -4,969 -7,510 -3,812 -20.61%
  QoQ % -22,591.67% -96.61% 193.40% 92.37% 33.83% -97.01% -
  Horiz. % 70.80% -0.31% -9.29% 9.94% 130.35% 197.01% 100.00%
Tax Rate - % 13.51 % 48.25 % 352.44 % - % - % - % -
  QoQ % 0.00% -72.00% -86.31% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 3.83% 13.69% 100.00% - - -
Total Cost 34,530 20,904 12,200 7,447 68,038 54,328 36,040 -2.82%
  QoQ % 65.18% 71.34% 63.82% -89.05% 25.24% 50.74% -
  Horiz. % 95.81% 58.00% 33.85% 20.66% 188.78% 150.74% 100.00%
Net Worth 34,240 1,197 6,111 114,449 52,916 60,246 64,493 -34.51%
  QoQ % 2,759.01% -80.40% -94.66% 116.28% -12.17% -6.59% -
  Horiz. % 53.09% 1.86% 9.48% 177.46% 82.05% 93.41% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 34,240 1,197 6,111 114,449 52,916 60,246 64,493 -34.51%
  QoQ % 2,759.01% -80.40% -94.66% 116.28% -12.17% -6.59% -
  Horiz. % 53.09% 1.86% 9.48% 177.46% 82.05% 93.41% 100.00%
NOSH 26,961 875 6,111 84,222 38,546 42,670 43,665 -27.55%
  QoQ % 2,978.05% -85.67% -92.74% 118.50% -9.67% -2.28% -
  Horiz. % 61.74% 2.01% 14.00% 192.88% 88.28% 97.72% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -11.43 % 2.94 % 2.82 % -2.86 % -6.76 % -15.74 % -11.33 % 0.59%
  QoQ % -488.78% 4.26% 198.60% 57.69% 57.05% -38.92% -
  Horiz. % 100.88% -25.95% -24.89% 25.24% 59.66% 138.92% 100.00%
ROE -7.88 % 1.00 % 5.79 % -0.33 % -9.39 % -12.47 % -5.91 % 21.21%
  QoQ % -888.00% -82.73% 1,854.55% 96.49% 24.70% -111.00% -
  Horiz. % 133.33% -16.92% -97.97% 5.58% 158.88% 211.00% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 114.93 2,458.92 205.43 8.60 165.34 110.00 74.14 34.05%
  QoQ % -95.33% 1,096.96% 2,288.72% -94.80% 50.31% 48.37% -
  Horiz. % 155.02% 3,316.59% 277.08% 11.60% 223.01% 148.37% 100.00%
EPS -6.05 1.37 0.37 -0.82 -10.26 -17.60 -8.73 -21.74%
  QoQ % -541.61% 270.27% 145.12% 92.01% 41.70% -101.60% -
  Horiz. % 69.30% -15.69% -4.24% 9.39% 117.53% 201.60% 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 1.2700 1.3673 1.0000 1.3589 1.3728 1.4119 1.4770 -9.60%
  QoQ % -7.12% 36.73% -26.41% -1.01% -2.77% -4.41% -
  Horiz. % 85.99% 92.57% 67.70% 92.00% 92.95% 95.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 60.99 42.39 24.71 14.25 125.44 92.39 63.72 -2.88%
  QoQ % 43.88% 71.55% 73.40% -88.64% 35.77% 44.99% -
  Horiz. % 95.72% 66.53% 38.78% 22.36% 196.86% 144.99% 100.00%
EPS -5.31 0.02 0.70 -0.75 -9.78 -14.78 -7.50 -20.61%
  QoQ % -26,650.00% -97.14% 193.33% 92.33% 33.83% -97.07% -
  Horiz. % 70.80% -0.27% -9.33% 10.00% 130.40% 197.07% 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 0.6740 0.0236 0.1203 2.2527 1.0416 1.1858 1.2694 -34.51%
  QoQ % 2,755.93% -80.38% -94.66% 116.27% -12.16% -6.59% -
  Horiz. % 53.10% 1.86% 9.48% 177.46% 82.05% 93.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.3000 1.3300 1.4300 1.4500 1.4600 0.9000 0.9400 -
P/RPS 1.13 0.05 0.70 16.87 0.88 0.82 1.27 -7.51%
  QoQ % 2,160.00% -92.86% -95.85% 1,817.05% 7.32% -35.43% -
  Horiz. % 88.98% 3.94% 55.12% 1,328.35% 69.29% 64.57% 100.00%
P/EPS -12.99 97.08 24.69 -322.22 -11.33 -5.11 -10.77 13.35%
  QoQ % -113.38% 293.20% 107.66% -2,743.95% -121.72% 52.55% -
  Horiz. % 120.61% -901.39% -229.25% 2,991.83% 105.20% 47.45% 100.00%
EY -7.70 1.03 4.05 -0.31 -8.83 -19.56 -9.29 -11.79%
  QoQ % -847.57% -74.57% 1,406.45% 96.49% 54.86% -110.55% -
  Horiz. % 82.88% -11.09% -43.60% 3.34% 95.05% 210.55% 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 1.02 0.97 1.43 1.07 1.06 0.64 0.64 36.56%
  QoQ % 5.15% -32.17% 33.64% 0.94% 65.62% 0.00% -
  Horiz. % 159.38% 151.56% 223.44% 167.19% 165.62% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 25/02/10 25/11/09 28/08/09 22/05/09 26/02/09 -
Price 1.2700 1.3300 1.4500 1.3200 1.4500 1.3600 0.9200 -
P/RPS 1.10 0.05 0.71 15.36 0.88 1.24 1.24 -7.70%
  QoQ % 2,100.00% -92.96% -95.38% 1,645.45% -29.03% 0.00% -
  Horiz. % 88.71% 4.03% 57.26% 1,238.71% 70.97% 100.00% 100.00%
P/EPS -12.69 97.08 25.03 -293.33 -11.25 -7.73 -10.54 13.21%
  QoQ % -113.07% 287.85% 108.53% -2,507.38% -45.54% 26.66% -
  Horiz. % 120.40% -921.06% -237.48% 2,783.02% 106.74% 73.34% 100.00%
EY -7.88 1.03 3.99 -0.34 -8.89 -12.94 -9.49 -11.69%
  QoQ % -865.05% -74.19% 1,273.53% 96.18% 31.30% -36.35% -
  Horiz. % 83.03% -10.85% -42.04% 3.58% 93.68% 136.35% 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 1.00 0.97 1.45 0.97 1.06 0.96 0.62 37.65%
  QoQ % 3.09% -33.10% 49.48% -8.49% 10.42% 54.84% -
  Horiz. % 161.29% 156.45% 233.87% 156.45% 170.97% 154.84% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
6. Dr M can restore economy in two years, says Anwar save malaysia!!!
7. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
8. [转贴] 浅谈 ARBB(7181)的“价值炸弹?” - Part 2 12invest Sharing
Partners & Brokers