Highlights

[PETONE] QoQ Cumulative Quarter Result on 2008-12-31 [#2]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 26-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Dec-2008  [#2]
Profit Trend QoQ -     -905.80%    YoY -     -194.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 7,240 63,731 46,938 32,373 13,386 49,857 36,813 -66.15%
  QoQ % -88.64% 35.78% 44.99% 141.84% -73.15% 35.43% -
  Horiz. % 19.67% 173.12% 127.50% 87.94% 36.36% 135.43% 100.00%
PBT 82 -2,177 -1,848 -58 -108 -8,983 -970 -
  QoQ % 103.77% -17.80% -3,086.21% 46.30% 98.80% -826.08% -
  Horiz. % -8.45% 224.43% 190.52% 5.98% 11.13% 926.08% 100.00%
Tax -289 -2,130 -5,542 -3,609 -271 -2,828 -1,311 -63.47%
  QoQ % 86.43% 61.57% -53.56% -1,231.73% 90.42% -115.71% -
  Horiz. % 22.04% 162.47% 422.73% 275.29% 20.67% 215.71% 100.00%
NP -207 -4,307 -7,390 -3,667 -379 -11,811 -2,281 -79.78%
  QoQ % 95.19% 41.72% -101.53% -867.55% 96.79% -417.80% -
  Horiz. % 9.07% 188.82% 323.98% 160.76% 16.62% 517.80% 100.00%
NP to SH -379 -4,969 -7,510 -3,812 -379 -11,811 -2,281 -69.74%
  QoQ % 92.37% 33.83% -97.01% -905.80% 96.79% -417.80% -
  Horiz. % 16.62% 217.84% 329.24% 167.12% 16.62% 517.80% 100.00%
Tax Rate 352.44 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 7,447 68,038 54,328 36,040 13,765 61,668 39,094 -66.86%
  QoQ % -89.05% 25.24% 50.74% 161.82% -77.68% 57.74% -
  Horiz. % 19.05% 174.04% 138.97% 92.19% 35.21% 157.74% 100.00%
Net Worth 114,449 52,916 60,246 64,493 64,126 65,157 72,907 35.03%
  QoQ % 116.28% -12.17% -6.59% 0.57% -1.58% -10.63% -
  Horiz. % 156.98% 72.58% 82.63% 88.46% 87.96% 89.37% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 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
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 114,449 52,916 60,246 64,493 64,126 65,157 72,907 35.03%
  QoQ % 116.28% -12.17% -6.59% 0.57% -1.58% -10.63% -
  Horiz. % 156.98% 72.58% 82.63% 88.46% 87.96% 89.37% 100.00%
NOSH 84,222 38,546 42,670 43,665 42,111 42,002 42,007 58.93%
  QoQ % 118.50% -9.67% -2.28% 3.69% 0.26% -0.01% -
  Horiz. % 200.49% 91.76% 101.58% 103.95% 100.25% 99.99% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -2.86 % -6.76 % -15.74 % -11.33 % -2.83 % -23.69 % -6.20 % -40.27%
  QoQ % 57.69% 57.05% -38.92% -300.35% 88.05% -282.10% -
  Horiz. % 46.13% 109.03% 253.87% 182.74% 45.65% 382.10% 100.00%
ROE -0.33 % -9.39 % -12.47 % -5.91 % -0.59 % -18.13 % -3.13 % -77.65%
  QoQ % 96.49% 24.70% -111.00% -901.69% 96.75% -479.23% -
  Horiz. % 10.54% 300.00% 398.40% 188.82% 18.85% 579.23% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 8.60 165.34 110.00 74.14 31.79 118.70 87.63 -78.69%
  QoQ % -94.80% 50.31% 48.37% 133.22% -73.22% 35.46% -
  Horiz. % 9.81% 188.68% 125.53% 84.61% 36.28% 135.46% 100.00%
EPS -0.82 -10.26 -17.60 -8.73 -0.90 -28.12 -5.43 -71.61%
  QoQ % 92.01% 41.70% -101.60% -870.00% 96.80% -417.86% -
  Horiz. % 15.10% 188.95% 324.13% 160.77% 16.57% 517.86% 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 1.3589 1.3728 1.4119 1.4770 1.5228 1.5513 1.7356 -15.04%
  QoQ % -1.01% -2.77% -4.41% -3.01% -1.84% -10.62% -
  Horiz. % 78.30% 79.10% 81.35% 85.10% 87.74% 89.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 14.25 125.44 92.39 63.72 26.35 98.13 72.46 -66.15%
  QoQ % -88.64% 35.77% 44.99% 141.82% -73.15% 35.43% -
  Horiz. % 19.67% 173.12% 127.50% 87.94% 36.36% 135.43% 100.00%
EPS -0.75 -9.78 -14.78 -7.50 -0.75 -23.25 -4.49 -69.64%
  QoQ % 92.33% 33.83% -97.07% -900.00% 96.77% -417.82% -
  Horiz. % 16.70% 217.82% 329.18% 167.04% 16.70% 517.82% 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 2.2527 1.0416 1.1858 1.2694 1.2622 1.2825 1.4351 35.03%
  QoQ % 116.27% -12.16% -6.59% 0.57% -1.58% -10.63% -
  Horiz. % 156.97% 72.58% 82.63% 88.45% 87.95% 89.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.4500 1.4600 0.9000 0.9400 1.2000 1.5300 0.6500 -
P/RPS 16.87 0.88 0.82 1.27 3.78 1.29 0.74 702.47%
  QoQ % 1,817.05% 7.32% -35.43% -66.40% 193.02% 74.32% -
  Horiz. % 2,279.73% 118.92% 110.81% 171.62% 510.81% 174.32% 100.00%
P/EPS -322.22 -11.33 -5.11 -10.77 -133.33 -5.44 -11.97 796.40%
  QoQ % -2,743.95% -121.72% 52.55% 91.92% -2,350.92% 54.55% -
  Horiz. % 2,691.90% 94.65% 42.69% 89.97% 1,113.87% 45.45% 100.00%
EY -0.31 -8.83 -19.56 -9.29 -0.75 -18.38 -8.35 -88.85%
  QoQ % 96.49% 54.86% -110.55% -1,138.67% 95.92% -120.12% -
  Horiz. % 3.71% 105.75% 234.25% 111.26% 8.98% 220.12% 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 1.07 1.06 0.64 0.64 0.79 0.99 0.37 102.85%
  QoQ % 0.94% 65.62% 0.00% -18.99% -20.20% 167.57% -
  Horiz. % 289.19% 286.49% 172.97% 172.97% 213.51% 267.57% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 28/08/09 22/05/09 26/02/09 28/11/08 27/08/08 29/05/08 -
Price 1.3200 1.4500 1.3600 0.9200 1.2600 1.2000 0.7000 -
P/RPS 15.36 0.88 1.24 1.24 3.96 1.01 0.80 615.74%
  QoQ % 1,645.45% -29.03% 0.00% -68.69% 292.08% 26.25% -
  Horiz. % 1,920.00% 110.00% 155.00% 155.00% 495.00% 126.25% 100.00%
P/EPS -293.33 -11.25 -7.73 -10.54 -140.00 -4.27 -12.89 701.51%
  QoQ % -2,507.38% -45.54% 26.66% 92.47% -3,178.69% 66.87% -
  Horiz. % 2,275.64% 87.28% 59.97% 81.77% 1,086.11% 33.13% 100.00%
EY -0.34 -8.89 -12.94 -9.49 -0.71 -23.43 -7.76 -87.55%
  QoQ % 96.18% 31.30% -36.35% -1,236.62% 96.97% -201.93% -
  Horiz. % 4.38% 114.56% 166.75% 122.29% 9.15% 301.93% 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 1.06 0.96 0.62 0.83 0.77 0.40 80.40%
  QoQ % -8.49% 10.42% 54.84% -25.30% 7.79% 92.50% -
  Horiz. % 242.50% 265.00% 240.00% 155.00% 207.50% 192.50% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers