Highlights

[PETONE] QoQ Cumulative Quarter Result on 2010-12-31 [#2]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     -11,214.71%    YoY -     -2,273.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 8,346 30,541 22,720 15,167 7,636 30,987 21,538 -46.82%
  QoQ % -72.67% 34.42% 49.80% 98.62% -75.36% 43.87% -
  Horiz. % 38.75% 141.80% 105.49% 70.42% 35.45% 143.87% 100.00%
PBT 5,944 -38,058 -12,345 -8,783 -1,582 -2,446 733 303.12%
  QoQ % 115.62% -208.29% -40.56% -455.18% 35.32% -433.70% -
  Horiz. % 810.91% -5,192.09% -1,684.17% -1,198.23% -215.83% -333.70% 100.00%
Tax -1,534 11,030 811 1,089 1,140 -1,097 -99 520.49%
  QoQ % -113.91% 1,260.05% -25.53% -4.47% 203.92% -1,008.08% -
  Horiz. % 1,549.49% -11,141.41% -819.19% -1,100.00% -1,151.52% 1,108.08% 100.00%
NP 4,410 -27,028 -11,534 -7,694 -442 -3,543 634 263.96%
  QoQ % 116.32% -134.33% -49.91% -1,640.72% 87.52% -658.83% -
  Horiz. % 695.58% -4,263.09% -1,819.24% -1,213.56% -69.72% -558.83% 100.00%
NP to SH 4,410 -26,654 -11,160 -7,694 -68 -2,699 12 5,012.24%
  QoQ % 116.55% -138.84% -45.05% -11,214.71% 97.48% -22,591.67% -
  Horiz. % 36,750.00% -222,116.67% -93,000.00% -64,116.67% -566.67% -22,491.67% 100.00%
Tax Rate 25.81 % - % - % - % - % - % 13.51 % 53.90%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 191.04% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 3,936 57,569 34,254 22,861 8,078 34,530 20,904 -67.12%
  QoQ % -93.16% 68.07% 49.84% 183.00% -76.61% 65.18% -
  Horiz. % 18.83% 275.40% 163.86% 109.36% 38.64% 165.18% 100.00%
Net Worth 30,245 25,745 34,098 3,432,785 41,303 34,240 1,197 759.08%
  QoQ % 17.48% -24.50% -99.01% 8,211.19% 20.63% 2,759.01% -
  Horiz. % 2,525.40% 2,149.71% 2,847.17% 286,630.56% 3,448.73% 2,859.01% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 30,245 25,745 34,098 3,432,785 41,303 34,240 1,197 759.08%
  QoQ % 17.48% -24.50% -99.01% 8,211.19% 20.63% 2,759.01% -
  Horiz. % 2,525.40% 2,149.71% 2,847.17% 286,630.56% 3,448.73% 2,859.01% 100.00%
NOSH 50,806 50,971 48,712 4,543,125 45,333 26,961 875 1,394.74%
  QoQ % -0.32% 4.64% -98.93% 9,921.60% 68.14% 2,978.05% -
  Horiz. % 5,800.41% 5,819.25% 5,561.33% 518,673.69% 5,175.56% 3,078.05% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 52.84 % -88.50 % -50.77 % -50.73 % -5.79 % -11.43 % 2.94 % 584.93%
  QoQ % 159.71% -74.32% -0.08% -776.17% 49.34% -488.78% -
  Horiz. % 1,797.28% -3,010.20% -1,726.87% -1,725.51% -196.94% -388.78% 100.00%
ROE 14.58 % -103.53 % -32.73 % -0.22 % -0.16 % -7.88 % 1.00 % 495.84%
  QoQ % 114.08% -216.32% -14,777.27% -37.50% 97.97% -888.00% -
  Horiz. % 1,458.00% -10,353.00% -3,273.00% -22.00% -16.00% -788.00% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 16.43 59.92 46.64 0.33 16.84 114.93 2,458.92 -96.44%
  QoQ % -72.58% 28.47% 14,033.33% -98.04% -85.35% -95.33% -
  Horiz. % 0.67% 2.44% 1.90% 0.01% 0.68% 4.67% 100.00%
EPS 8.68 -57.08 -22.91 -15.66 -0.15 -6.05 1.37 242.01%
  QoQ % 115.21% -149.15% -46.30% -10,340.00% 97.52% -541.61% -
  Horiz. % 633.58% -4,166.42% -1,672.26% -1,143.07% -10.95% -441.61% 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 0.5953 0.5051 0.7000 0.7556 0.9111 1.2700 1.3673 -42.53%
  QoQ % 17.86% -27.84% -7.36% -17.07% -28.26% -7.12% -
  Horiz. % 43.54% 36.94% 51.20% 55.26% 66.63% 92.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 16.43 60.11 44.72 29.85 15.03 60.99 42.39 -46.81%
  QoQ % -72.67% 34.41% 49.82% 98.60% -75.36% 43.88% -
  Horiz. % 38.76% 141.80% 105.50% 70.42% 35.46% 143.88% 100.00%
EPS 8.68 -52.46 -21.97 -15.14 -0.13 -5.31 0.02 5,611.13%
  QoQ % 116.55% -138.78% -45.11% -11,546.15% 97.55% -26,650.00% -
  Horiz. % 43,400.00% -262,300.00% -109,850.00% -75,700.01% -650.00% -26,550.00% 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 0.5953 0.5068 0.6712 67.5681 0.8130 0.6740 0.0236 758.41%
  QoQ % 17.46% -24.49% -99.01% 8,210.96% 20.62% 2,755.93% -
  Horiz. % 2,522.46% 2,147.46% 2,844.07% 286,305.50% 3,444.92% 2,855.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.1700 1.5100 1.4000 1.3900 1.2200 1.3000 1.3300 -
P/RPS 7.12 2.52 3.00 416.36 7.24 1.13 0.05 2,618.71%
  QoQ % 182.54% -16.00% -99.28% 5,650.83% 540.71% 2,160.00% -
  Horiz. % 14,240.00% 5,040.00% 6,000.00% 832,719.94% 14,480.00% 2,260.00% 100.00%
P/EPS 13.48 -2.89 -6.11 -820.76 -813.33 -12.99 97.08 -73.15%
  QoQ % 566.44% 52.70% 99.26% -0.91% -6,161.20% -113.38% -
  Horiz. % 13.89% -2.98% -6.29% -845.45% -837.79% -13.38% 100.00%
EY 7.42 -34.63 -16.36 -0.12 -0.12 -7.70 1.03 272.55%
  QoQ % 121.43% -111.67% -13,533.33% 0.00% 98.44% -847.57% -
  Horiz. % 720.39% -3,362.14% -1,588.35% -11.65% -11.65% -747.57% 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 1.97 2.99 2.00 1.84 1.34 1.02 0.97 60.30%
  QoQ % -34.11% 49.50% 8.70% 37.31% 31.37% 5.15% -
  Horiz. % 203.09% 308.25% 206.19% 189.69% 138.14% 105.15% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 02/07/12 29/08/11 31/05/11 25/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.6900 1.3800 1.4300 1.4700 1.1400 1.2700 1.3300 -
P/RPS 4.20 2.30 3.07 440.32 6.77 1.10 0.05 1,812.86%
  QoQ % 82.61% -25.08% -99.30% 6,403.99% 515.45% 2,100.00% -
  Horiz. % 8,400.00% 4,600.00% 6,140.00% 880,640.06% 13,540.00% 2,200.00% 100.00%
P/EPS 7.95 -2.64 -6.24 -868.00 -760.00 -12.69 97.08 -81.11%
  QoQ % 401.14% 57.69% 99.28% -14.21% -5,888.97% -113.07% -
  Horiz. % 8.19% -2.72% -6.43% -894.11% -782.86% -13.07% 100.00%
EY 12.58 -37.89 -16.02 -0.12 -0.13 -7.88 1.03 429.54%
  QoQ % 133.20% -136.52% -13,250.00% 7.69% 98.35% -865.05% -
  Horiz. % 1,221.36% -3,678.64% -1,555.34% -11.65% -12.62% -765.05% 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 1.16 2.73 2.04 1.95 1.25 1.00 0.97 12.65%
  QoQ % -57.51% 33.82% 4.62% 56.00% 25.00% 3.09% -
  Horiz. % 119.59% 281.44% 210.31% 201.03% 128.87% 103.09% 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.
 


 

230  259  504  1276 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TDM 0.3050.00 
 SAPNRG 0.2650.00 
 JAKS 1.35+0.05 
 XDL 0.105+0.005 
 HSI-H8F 0.230.00 
 HSI-C7K 0.26-0.005 
 HIAPTEK 0.22+0.015 
 KSTAR 0.075+0.005 
 ARMADA 0.48+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers