Highlights

[PETONE] QoQ Cumulative Quarter Result on 2008-03-31 [#3]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 29-May-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 31-Mar-2008  [#3]
Profit Trend QoQ -     -76.00%    YoY -     -323.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 32,373 13,386 49,857 36,813 24,806 12,360 91,152 -49.69%
  QoQ % 141.84% -73.15% 35.43% 48.40% 100.70% -86.44% -
  Horiz. % 35.52% 14.69% 54.70% 40.39% 27.21% 13.56% 100.00%
PBT -58 -108 -8,983 -970 -723 -801 158 -
  QoQ % 46.30% 98.80% -826.08% -34.16% 9.74% -606.96% -
  Horiz. % -36.71% -68.35% -5,685.44% -613.92% -457.59% -506.96% 100.00%
Tax -3,609 -271 -2,828 -1,311 -573 -86 731 -
  QoQ % -1,231.73% 90.42% -115.71% -128.80% -566.28% -111.76% -
  Horiz. % -493.71% -37.07% -386.87% -179.34% -78.39% -11.76% 100.00%
NP -3,667 -379 -11,811 -2,281 -1,296 -887 889 -
  QoQ % -867.55% 96.79% -417.80% -76.00% -46.11% -199.78% -
  Horiz. % -412.49% -42.63% -1,328.57% -256.58% -145.78% -99.78% 100.00%
NP to SH -3,812 -379 -11,811 -2,281 -1,296 -887 889 -
  QoQ % -905.80% 96.79% -417.80% -76.00% -46.11% -199.78% -
  Horiz. % -428.80% -42.63% -1,328.57% -256.58% -145.78% -99.78% 100.00%
Tax Rate - % - % - % - % - % - % -462.66 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 36,040 13,765 61,668 39,094 26,102 13,247 90,263 -45.63%
  QoQ % 161.82% -77.68% 57.74% 49.77% 97.04% -85.32% -
  Horiz. % 39.93% 15.25% 68.32% 43.31% 28.92% 14.68% 100.00%
Net Worth 64,493 64,126 65,157 72,907 73,817 75,912 76,749 -10.90%
  QoQ % 0.57% -1.58% -10.63% -1.23% -2.76% -1.09% -
  Horiz. % 84.03% 83.55% 84.90% 94.99% 96.18% 98.91% 100.00%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 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
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 64,493 64,126 65,157 72,907 73,817 75,912 76,749 -10.90%
  QoQ % 0.57% -1.58% -10.63% -1.23% -2.76% -1.09% -
  Horiz. % 84.03% 83.55% 84.90% 94.99% 96.18% 98.91% 100.00%
NOSH 43,665 42,111 42,002 42,007 41,941 42,037 41,981 2.65%
  QoQ % 3.69% 0.26% -0.01% 0.16% -0.23% 0.14% -
  Horiz. % 104.01% 100.31% 100.05% 100.06% 99.91% 100.14% 100.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -11.33 % -2.83 % -23.69 % -6.20 % -5.22 % -7.18 % 0.98 % -
  QoQ % -300.35% 88.05% -282.10% -18.77% 27.30% -832.65% -
  Horiz. % -1,156.12% -288.78% -2,417.35% -632.65% -532.65% -732.65% 100.00%
ROE -5.91 % -0.59 % -18.13 % -3.13 % -1.76 % -1.17 % 1.16 % -
  QoQ % -901.69% 96.75% -479.23% -77.84% -50.43% -200.86% -
  Horiz. % -509.48% -50.86% -1,562.93% -269.83% -151.72% -100.86% 100.00%
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 74.14 31.79 118.70 87.63 59.14 29.40 217.13 -50.99%
  QoQ % 133.22% -73.22% 35.46% 48.17% 101.16% -86.46% -
  Horiz. % 34.15% 14.64% 54.67% 40.36% 27.24% 13.54% 100.00%
EPS -8.73 -0.90 -28.12 -5.43 -3.09 -2.11 2.12 -
  QoQ % -870.00% 96.80% -417.86% -75.73% -46.45% -199.53% -
  Horiz. % -411.79% -42.45% -1,326.42% -256.13% -145.75% -99.53% 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 1.4770 1.5228 1.5513 1.7356 1.7600 1.8058 1.8282 -13.20%
  QoQ % -3.01% -1.84% -10.62% -1.39% -2.54% -1.23% -
  Horiz. % 80.79% 83.30% 84.85% 94.93% 96.27% 98.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 63.72 26.35 98.13 72.46 48.83 24.33 179.42 -49.69%
  QoQ % 141.82% -73.15% 35.43% 48.39% 100.70% -86.44% -
  Horiz. % 35.51% 14.69% 54.69% 40.39% 27.22% 13.56% 100.00%
EPS -7.50 -0.75 -23.25 -4.49 -2.55 -1.75 1.75 -
  QoQ % -900.00% 96.77% -417.82% -76.08% -45.71% -200.00% -
  Horiz. % -428.57% -42.86% -1,328.57% -256.57% -145.71% -100.00% 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 1.2694 1.2622 1.2825 1.4351 1.4530 1.4942 1.5107 -10.91%
  QoQ % 0.57% -1.58% -10.63% -1.23% -2.76% -1.09% -
  Horiz. % 84.03% 83.55% 84.89% 95.00% 96.18% 98.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.9400 1.2000 1.5300 0.6500 0.6500 0.7400 0.6800 -
P/RPS 1.27 3.78 1.29 0.74 1.10 2.52 0.31 154.94%
  QoQ % -66.40% 193.02% 74.32% -32.73% -56.35% 712.90% -
  Horiz. % 409.68% 1,219.35% 416.13% 238.71% 354.84% 812.90% 100.00%
P/EPS -10.77 -133.33 -5.44 -11.97 -21.04 -35.07 32.11 -
  QoQ % 91.92% -2,350.92% 54.55% 43.11% 40.01% -209.22% -
  Horiz. % -33.54% -415.23% -16.94% -37.28% -65.52% -109.22% 100.00%
EY -9.29 -0.75 -18.38 -8.35 -4.75 -2.85 3.11 -
  QoQ % -1,138.67% 95.92% -120.12% -75.79% -66.67% -191.64% -
  Horiz. % -298.71% -24.12% -591.00% -268.49% -152.73% -91.64% 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 0.64 0.79 0.99 0.37 0.37 0.41 0.37 43.86%
  QoQ % -18.99% -20.20% 167.57% 0.00% -9.76% 10.81% -
  Horiz. % 172.97% 213.51% 267.57% 100.00% 100.00% 110.81% 100.00%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 28/11/08 27/08/08 29/05/08 20/02/08 30/11/07 30/08/07 -
Price 0.9200 1.2600 1.2000 0.7000 0.6300 0.6300 0.7000 -
P/RPS 1.24 3.96 1.01 0.80 1.07 2.14 0.32 145.70%
  QoQ % -68.69% 292.08% 26.25% -25.23% -50.00% 568.75% -
  Horiz. % 387.50% 1,237.50% 315.62% 250.00% 334.38% 668.75% 100.00%
P/EPS -10.54 -140.00 -4.27 -12.89 -20.39 -29.86 33.06 -
  QoQ % 92.47% -3,178.69% 66.87% 36.78% 31.71% -190.32% -
  Horiz. % -31.88% -423.47% -12.92% -38.99% -61.68% -90.32% 100.00%
EY -9.49 -0.71 -23.43 -7.76 -4.90 -3.35 3.03 -
  QoQ % -1,236.62% 96.97% -201.93% -58.37% -46.27% -210.56% -
  Horiz. % -313.20% -23.43% -773.27% -256.11% -161.72% -110.56% 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 0.62 0.83 0.77 0.40 0.36 0.35 0.38 38.39%
  QoQ % -25.30% 7.79% 92.50% 11.11% 2.86% -7.89% -
  Horiz. % 163.16% 218.42% 202.63% 105.26% 94.74% 92.11% 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.
 


 

223  189  453  1397 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.245+0.005 
 FPGROUP 0.975+0.025 
 XDL 0.150.00 
 ARMADA 0.395+0.01 
 MYEG 1.240.00 
 DGB 0.0650.00 
 PWRWELL 0.315+0.015 
 AIRASIA 1.16-0.03 
 JAG 0.04+0.005 
 HSI-H8T 0.405-0.04 
Partners & Brokers