Highlights

[PETONE] QoQ Cumulative Quarter Result on 2011-12-31 [#2]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 02-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     -22.18%    YoY -     144.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 3,375 30,925 23,388 15,987 8,346 30,541 22,720 -71.85%
  QoQ % -89.09% 32.23% 46.29% 91.55% -72.67% 34.42% -
  Horiz. % 14.85% 136.11% 102.94% 70.37% 36.73% 134.42% 100.00%
PBT -6,697 -26,293 3,789 4,741 5,944 -38,058 -12,345 -33.41%
  QoQ % 74.53% -793.93% -20.08% -20.24% 115.62% -208.29% -
  Horiz. % 54.25% 212.99% -30.69% -38.40% -48.15% 308.29% 100.00%
Tax 773 -10,812 -1,261 -1,309 -1,534 11,030 811 -3.14%
  QoQ % 107.15% -757.41% 3.67% 14.67% -113.91% 1,260.05% -
  Horiz. % 95.31% -1,333.17% -155.49% -161.41% -189.15% 1,360.05% 100.00%
NP -5,924 -37,105 2,528 3,432 4,410 -27,028 -11,534 -35.79%
  QoQ % 84.03% -1,567.76% -26.34% -22.18% 116.32% -134.33% -
  Horiz. % 51.36% 321.70% -21.92% -29.76% -38.23% 234.33% 100.00%
NP to SH -5,924 -37,105 2,528 3,432 4,410 -26,654 -11,160 -34.37%
  QoQ % 84.03% -1,567.76% -26.34% -22.18% 116.55% -138.84% -
  Horiz. % 53.08% 332.48% -22.65% -30.75% -39.52% 238.84% 100.00%
Tax Rate - % - % 33.28 % 27.61 % 25.81 % - % - % -
  QoQ % 0.00% 0.00% 20.54% 6.97% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 128.94% 106.97% 100.00% - -
Total Cost 9,299 68,030 20,860 12,555 3,936 57,569 34,254 -57.97%
  QoQ % -86.33% 226.13% 66.15% 218.98% -93.16% 68.07% -
  Horiz. % 27.15% 198.60% 60.90% 36.65% 11.49% 168.07% 100.00%
Net Worth -16,964 -12,558 28,247 29,100 30,245 25,745 34,098 -
  QoQ % -35.08% -144.46% -2.93% -3.78% 17.48% -24.50% -
  Horiz. % -49.75% -36.83% 82.84% 85.34% 88.70% 75.50% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth -16,964 -12,558 28,247 29,100 30,245 25,745 34,098 -
  QoQ % -35.08% -144.46% -2.93% -3.78% 17.48% -24.50% -
  Horiz. % -49.75% -36.83% 82.84% 85.34% 88.70% 75.50% 100.00%
NOSH 50,806 50,804 50,804 50,769 50,806 50,971 48,712 2.84%
  QoQ % 0.00% 0.00% 0.07% -0.07% -0.32% 4.64% -
  Horiz. % 104.30% 104.30% 104.30% 104.22% 104.30% 104.64% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -175.53 % -119.98 % 10.81 % 21.47 % 52.84 % -88.50 % -50.77 % 128.13%
  QoQ % -46.30% -1,209.90% -49.65% -59.37% 159.71% -74.32% -
  Horiz. % 345.74% 236.32% -21.29% -42.29% -104.08% 174.32% 100.00%
ROE 0.00 % 0.00 % 8.95 % 11.79 % 14.58 % -103.53 % -32.73 % -
  QoQ % 0.00% 0.00% -24.09% -19.14% 114.08% -216.32% -
  Horiz. % -0.00% -0.00% -27.34% -36.02% -44.55% 316.32% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 6.64 60.87 46.03 31.49 16.43 59.92 46.64 -72.64%
  QoQ % -89.09% 32.24% 46.17% 91.66% -72.58% 28.47% -
  Horiz. % 14.24% 130.51% 98.69% 67.52% 35.23% 128.47% 100.00%
EPS -11.66 -73.03 4.98 6.76 8.68 -57.08 -22.91 -36.18%
  QoQ % 84.03% -1,566.47% -26.33% -22.12% 115.21% -149.15% -
  Horiz. % 50.89% 318.77% -21.74% -29.51% -37.89% 249.15% 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 -0.3339 -0.2472 0.5560 0.5732 0.5953 0.5051 0.7000 -
  QoQ % -35.07% -144.46% -3.00% -3.71% 17.86% -27.84% -
  Horiz. % -47.70% -35.31% 79.43% 81.89% 85.04% 72.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 6.64 60.87 46.03 31.47 16.43 60.11 44.72 -71.86%
  QoQ % -89.09% 32.24% 46.27% 91.54% -72.67% 34.41% -
  Horiz. % 14.85% 136.11% 102.93% 70.37% 36.74% 134.41% 100.00%
EPS -11.66 -73.03 4.98 6.76 8.68 -52.46 -21.97 -34.37%
  QoQ % 84.03% -1,566.47% -26.33% -22.12% 116.55% -138.78% -
  Horiz. % 53.07% 332.41% -22.67% -30.77% -39.51% 238.78% 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 -0.3339 -0.2472 0.5560 0.5728 0.5953 0.5068 0.6712 -
  QoQ % -35.07% -144.46% -2.93% -3.78% 17.46% -24.49% -
  Horiz. % -49.75% -36.83% 82.84% 85.34% 88.69% 75.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.1800 0.6700 0.9000 0.8600 1.1700 1.5100 1.4000 -
P/RPS 2.71 1.10 1.96 2.73 7.12 2.52 3.00 -6.54%
  QoQ % 146.36% -43.88% -28.21% -61.66% 182.54% -16.00% -
  Horiz. % 90.33% 36.67% 65.33% 91.00% 237.33% 84.00% 100.00%
P/EPS -1.54 -0.92 18.09 12.72 13.48 -2.89 -6.11 -60.00%
  QoQ % -67.39% -105.09% 42.22% -5.64% 566.44% 52.70% -
  Horiz. % 25.20% 15.06% -296.07% -208.18% -220.62% 47.30% 100.00%
EY -64.78 -109.01 5.53 7.86 7.42 -34.63 -16.36 149.66%
  QoQ % 40.57% -2,071.25% -29.64% 5.93% 121.43% -111.67% -
  Horiz. % 395.97% 666.32% -33.80% -48.04% -45.35% 211.67% 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 0.00 0.00 1.62 1.50 1.97 2.99 2.00 -
  QoQ % 0.00% 0.00% 8.00% -23.86% -34.11% 49.50% -
  Horiz. % 0.00% 0.00% 81.00% 75.00% 98.50% 149.50% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 02/07/12 02/07/12 02/07/12 29/08/11 31/05/11 -
Price 0.1700 0.5100 0.6900 0.6900 0.6900 1.3800 1.4300 -
P/RPS 2.56 0.84 1.50 2.19 4.20 2.30 3.07 -11.38%
  QoQ % 204.76% -44.00% -31.51% -47.86% 82.61% -25.08% -
  Horiz. % 83.39% 27.36% 48.86% 71.34% 136.81% 74.92% 100.00%
P/EPS -1.46 -0.70 13.87 10.21 7.95 -2.64 -6.24 -61.93%
  QoQ % -108.57% -105.05% 35.85% 28.43% 401.14% 57.69% -
  Horiz. % 23.40% 11.22% -222.28% -163.62% -127.40% 42.31% 100.00%
EY -68.59 -143.20 7.21 9.80 12.58 -37.89 -16.02 162.98%
  QoQ % 52.10% -2,086.13% -26.43% -22.10% 133.20% -136.52% -
  Horiz. % 428.15% 893.88% -45.01% -61.17% -78.53% 236.52% 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 0.00 0.00 1.24 1.20 1.16 2.73 2.04 -
  QoQ % 0.00% 0.00% 3.33% 3.45% -57.51% 33.82% -
  Horiz. % 0.00% 0.00% 60.78% 58.82% 56.86% 133.82% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers