Highlights

[PETONE] QoQ Cumulative Quarter Result on 2009-12-31 [#2]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Dec-2009  [#2]
Profit Trend QoQ -     193.40%    YoY -     109.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 7,636 30,987 21,538 12,554 7,240 63,731 46,938 -70.17%
  QoQ % -75.36% 43.87% 71.56% 73.40% -88.64% 35.78% -
  Horiz. % 16.27% 66.02% 45.89% 26.75% 15.42% 135.78% 100.00%
PBT -1,582 -2,446 733 684 82 -2,177 -1,848 -9.83%
  QoQ % 35.32% -433.70% 7.16% 734.15% 103.77% -17.80% -
  Horiz. % 85.61% 132.36% -39.66% -37.01% -4.44% 117.80% 100.00%
Tax 1,140 -1,097 -99 -330 -289 -2,130 -5,542 -
  QoQ % 203.92% -1,008.08% 70.00% -14.19% 86.43% 61.57% -
  Horiz. % -20.57% 19.79% 1.79% 5.95% 5.21% 38.43% 100.00%
NP -442 -3,543 634 354 -207 -4,307 -7,390 -84.68%
  QoQ % 87.52% -658.83% 79.10% 271.01% 95.19% 41.72% -
  Horiz. % 5.98% 47.94% -8.58% -4.79% 2.80% 58.28% 100.00%
NP to SH -68 -2,699 12 354 -379 -4,969 -7,510 -95.64%
  QoQ % 97.48% -22,591.67% -96.61% 193.40% 92.37% 33.83% -
  Horiz. % 0.91% 35.94% -0.16% -4.71% 5.05% 66.17% 100.00%
Tax Rate - % - % 13.51 % 48.25 % 352.44 % - % - % -
  QoQ % 0.00% 0.00% -72.00% -86.31% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 3.83% 13.69% 100.00% - -
Total Cost 8,078 34,530 20,904 12,200 7,447 68,038 54,328 -71.90%
  QoQ % -76.61% 65.18% 71.34% 63.82% -89.05% 25.24% -
  Horiz. % 14.87% 63.56% 38.48% 22.46% 13.71% 125.24% 100.00%
Net Worth 41,303 34,240 1,197 6,111 114,449 52,916 60,246 -22.23%
  QoQ % 20.63% 2,759.01% -80.40% -94.66% 116.28% -12.17% -
  Horiz. % 68.56% 56.83% 1.99% 10.14% 189.97% 87.83% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 41,303 34,240 1,197 6,111 114,449 52,916 60,246 -22.23%
  QoQ % 20.63% 2,759.01% -80.40% -94.66% 116.28% -12.17% -
  Horiz. % 68.56% 56.83% 1.99% 10.14% 189.97% 87.83% 100.00%
NOSH 45,333 26,961 875 6,111 84,222 38,546 42,670 4.11%
  QoQ % 68.14% 2,978.05% -85.67% -92.74% 118.50% -9.67% -
  Horiz. % 106.24% 63.18% 2.05% 14.32% 197.38% 90.33% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -5.79 % -11.43 % 2.94 % 2.82 % -2.86 % -6.76 % -15.74 % -48.63%
  QoQ % 49.34% -488.78% 4.26% 198.60% 57.69% 57.05% -
  Horiz. % 36.79% 72.62% -18.68% -17.92% 18.17% 42.95% 100.00%
ROE -0.16 % -7.88 % 1.00 % 5.79 % -0.33 % -9.39 % -12.47 % -94.50%
  QoQ % 97.97% -888.00% -82.73% 1,854.55% 96.49% 24.70% -
  Horiz. % 1.28% 63.19% -8.02% -46.43% 2.65% 75.30% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 16.84 114.93 2,458.92 205.43 8.60 165.34 110.00 -71.35%
  QoQ % -85.35% -95.33% 1,096.96% 2,288.72% -94.80% 50.31% -
  Horiz. % 15.31% 104.48% 2,235.38% 186.75% 7.82% 150.31% 100.00%
EPS -0.15 -6.05 1.37 0.37 -0.82 -10.26 -17.60 -95.82%
  QoQ % 97.52% -541.61% 270.27% 145.12% 92.01% 41.70% -
  Horiz. % 0.85% 34.38% -7.78% -2.10% 4.66% 58.30% 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 0.9111 1.2700 1.3673 1.0000 1.3589 1.3728 1.4119 -25.31%
  QoQ % -28.26% -7.12% 36.73% -26.41% -1.01% -2.77% -
  Horiz. % 64.53% 89.95% 96.84% 70.83% 96.25% 97.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 15.03 60.99 42.39 24.71 14.25 125.44 92.39 -70.17%
  QoQ % -75.36% 43.88% 71.55% 73.40% -88.64% 35.77% -
  Horiz. % 16.27% 66.01% 45.88% 26.75% 15.42% 135.77% 100.00%
EPS -0.13 -5.31 0.02 0.70 -0.75 -9.78 -14.78 -95.73%
  QoQ % 97.55% -26,650.00% -97.14% 193.33% 92.33% 33.83% -
  Horiz. % 0.88% 35.93% -0.14% -4.74% 5.07% 66.17% 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 0.8130 0.6740 0.0236 0.1203 2.2527 1.0416 1.1858 -22.23%
  QoQ % 20.62% 2,755.93% -80.38% -94.66% 116.27% -12.16% -
  Horiz. % 68.56% 56.84% 1.99% 10.15% 189.97% 87.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.2200 1.3000 1.3300 1.4300 1.4500 1.4600 0.9000 -
P/RPS 7.24 1.13 0.05 0.70 16.87 0.88 0.82 326.62%
  QoQ % 540.71% 2,160.00% -92.86% -95.85% 1,817.05% 7.32% -
  Horiz. % 882.93% 137.80% 6.10% 85.37% 2,057.32% 107.32% 100.00%
P/EPS -813.33 -12.99 97.08 24.69 -322.22 -11.33 -5.11 2,827.91%
  QoQ % -6,161.20% -113.38% 293.20% 107.66% -2,743.95% -121.72% -
  Horiz. % 15,916.44% 254.21% -1,899.80% -483.17% 6,305.68% 221.72% 100.00%
EY -0.12 -7.70 1.03 4.05 -0.31 -8.83 -19.56 -96.64%
  QoQ % 98.44% -847.57% -74.57% 1,406.45% 96.49% 54.86% -
  Horiz. % 0.61% 39.37% -5.27% -20.71% 1.58% 45.14% 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 1.34 1.02 0.97 1.43 1.07 1.06 0.64 63.59%
  QoQ % 31.37% 5.15% -32.17% 33.64% 0.94% 65.62% -
  Horiz. % 209.38% 159.38% 151.56% 223.44% 167.19% 165.62% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 25/11/09 28/08/09 22/05/09 -
Price 1.1400 1.2700 1.3300 1.4500 1.3200 1.4500 1.3600 -
P/RPS 6.77 1.10 0.05 0.71 15.36 0.88 1.24 209.74%
  QoQ % 515.45% 2,100.00% -92.96% -95.38% 1,645.45% -29.03% -
  Horiz. % 545.97% 88.71% 4.03% 57.26% 1,238.71% 70.97% 100.00%
P/EPS -760.00 -12.69 97.08 25.03 -293.33 -11.25 -7.73 2,024.27%
  QoQ % -5,888.97% -113.07% 287.85% 108.53% -2,507.38% -45.54% -
  Horiz. % 9,831.82% 164.17% -1,255.89% -323.80% 3,794.70% 145.54% 100.00%
EY -0.13 -7.88 1.03 3.99 -0.34 -8.89 -12.94 -95.33%
  QoQ % 98.35% -865.05% -74.19% 1,273.53% 96.18% 31.30% -
  Horiz. % 1.00% 60.90% -7.96% -30.83% 2.63% 68.70% 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 1.25 1.00 0.97 1.45 0.97 1.06 0.96 19.22%
  QoQ % 25.00% 3.09% -33.10% 49.48% -8.49% 10.42% -
  Horiz. % 130.21% 104.17% 101.04% 151.04% 101.04% 110.42% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers