Highlights

[PETONE] QoQ Cumulative Quarter Result on 2009-03-31 [#3]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 22-May-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Mar-2009  [#3]
Profit Trend QoQ -     -97.01%    YoY -     -229.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 12,554 7,240 63,731 46,938 32,373 13,386 49,857 -60.02%
  QoQ % 73.40% -88.64% 35.78% 44.99% 141.84% -73.15% -
  Horiz. % 25.18% 14.52% 127.83% 94.15% 64.93% 26.85% 100.00%
PBT 684 82 -2,177 -1,848 -58 -108 -8,983 -
  QoQ % 734.15% 103.77% -17.80% -3,086.21% 46.30% 98.80% -
  Horiz. % -7.61% -0.91% 24.23% 20.57% 0.65% 1.20% 100.00%
Tax -330 -289 -2,130 -5,542 -3,609 -271 -2,828 -76.03%
  QoQ % -14.19% 86.43% 61.57% -53.56% -1,231.73% 90.42% -
  Horiz. % 11.67% 10.22% 75.32% 195.97% 127.62% 9.58% 100.00%
NP 354 -207 -4,307 -7,390 -3,667 -379 -11,811 -
  QoQ % 271.01% 95.19% 41.72% -101.53% -867.55% 96.79% -
  Horiz. % -3.00% 1.75% 36.47% 62.57% 31.05% 3.21% 100.00%
NP to SH 354 -379 -4,969 -7,510 -3,812 -379 -11,811 -
  QoQ % 193.40% 92.37% 33.83% -97.01% -905.80% 96.79% -
  Horiz. % -3.00% 3.21% 42.07% 63.58% 32.27% 3.21% 100.00%
Tax Rate 48.25 % 352.44 % - % - % - % - % - % -
  QoQ % -86.31% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 13.69% 100.00% - - - - -
Total Cost 12,200 7,447 68,038 54,328 36,040 13,765 61,668 -65.95%
  QoQ % 63.82% -89.05% 25.24% 50.74% 161.82% -77.68% -
  Horiz. % 19.78% 12.08% 110.33% 88.10% 58.44% 22.32% 100.00%
Net Worth 6,111 114,449 52,916 60,246 64,493 64,126 65,157 -79.27%
  QoQ % -94.66% 116.28% -12.17% -6.59% 0.57% -1.58% -
  Horiz. % 9.38% 175.65% 81.21% 92.46% 98.98% 98.42% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 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
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 6,111 114,449 52,916 60,246 64,493 64,126 65,157 -79.27%
  QoQ % -94.66% 116.28% -12.17% -6.59% 0.57% -1.58% -
  Horiz. % 9.38% 175.65% 81.21% 92.46% 98.98% 98.42% 100.00%
NOSH 6,111 84,222 38,546 42,670 43,665 42,111 42,002 -72.24%
  QoQ % -92.74% 118.50% -9.67% -2.28% 3.69% 0.26% -
  Horiz. % 14.55% 200.52% 91.77% 101.59% 103.96% 100.26% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.82 % -2.86 % -6.76 % -15.74 % -11.33 % -2.83 % -23.69 % -
  QoQ % 198.60% 57.69% 57.05% -38.92% -300.35% 88.05% -
  Horiz. % -11.90% 12.07% 28.54% 66.44% 47.83% 11.95% 100.00%
ROE 5.79 % -0.33 % -9.39 % -12.47 % -5.91 % -0.59 % -18.13 % -
  QoQ % 1,854.55% 96.49% 24.70% -111.00% -901.69% 96.75% -
  Horiz. % -31.94% 1.82% 51.79% 68.78% 32.60% 3.25% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 205.43 8.60 165.34 110.00 74.14 31.79 118.70 44.00%
  QoQ % 2,288.72% -94.80% 50.31% 48.37% 133.22% -73.22% -
  Horiz. % 173.07% 7.25% 139.29% 92.67% 62.46% 26.78% 100.00%
EPS 0.37 -0.82 -10.26 -17.60 -8.73 -0.90 -28.12 -
  QoQ % 145.12% 92.01% 41.70% -101.60% -870.00% 96.80% -
  Horiz. % -1.32% 2.92% 36.49% 62.59% 31.05% 3.20% 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 1.0000 1.3589 1.3728 1.4119 1.4770 1.5228 1.5513 -25.32%
  QoQ % -26.41% -1.01% -2.77% -4.41% -3.01% -1.84% -
  Horiz. % 64.46% 87.60% 88.49% 91.01% 95.21% 98.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 24.71 14.25 125.44 92.39 63.72 26.35 98.13 -60.02%
  QoQ % 73.40% -88.64% 35.77% 44.99% 141.82% -73.15% -
  Horiz. % 25.18% 14.52% 127.83% 94.15% 64.93% 26.85% 100.00%
EPS 0.70 -0.75 -9.78 -14.78 -7.50 -0.75 -23.25 -
  QoQ % 193.33% 92.33% 33.83% -97.07% -900.00% 96.77% -
  Horiz. % -3.01% 3.23% 42.06% 63.57% 32.26% 3.23% 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 0.1203 2.2527 1.0416 1.1858 1.2694 1.2622 1.2825 -79.27%
  QoQ % -94.66% 116.27% -12.16% -6.59% 0.57% -1.58% -
  Horiz. % 9.38% 175.65% 81.22% 92.46% 98.98% 98.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.4300 1.4500 1.4600 0.9000 0.9400 1.2000 1.5300 -
P/RPS 0.70 16.87 0.88 0.82 1.27 3.78 1.29 -33.40%
  QoQ % -95.85% 1,817.05% 7.32% -35.43% -66.40% 193.02% -
  Horiz. % 54.26% 1,307.75% 68.22% 63.57% 98.45% 293.02% 100.00%
P/EPS 24.69 -322.22 -11.33 -5.11 -10.77 -133.33 -5.44 -
  QoQ % 107.66% -2,743.95% -121.72% 52.55% 91.92% -2,350.92% -
  Horiz. % -453.86% 5,923.16% 208.27% 93.93% 197.98% 2,450.92% 100.00%
EY 4.05 -0.31 -8.83 -19.56 -9.29 -0.75 -18.38 -
  QoQ % 1,406.45% 96.49% 54.86% -110.55% -1,138.67% 95.92% -
  Horiz. % -22.03% 1.69% 48.04% 106.42% 50.54% 4.08% 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 1.43 1.07 1.06 0.64 0.64 0.79 0.99 27.70%
  QoQ % 33.64% 0.94% 65.62% 0.00% -18.99% -20.20% -
  Horiz. % 144.44% 108.08% 107.07% 64.65% 64.65% 79.80% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 28/08/09 22/05/09 26/02/09 28/11/08 27/08/08 -
Price 1.4500 1.3200 1.4500 1.3600 0.9200 1.2600 1.2000 -
P/RPS 0.71 15.36 0.88 1.24 1.24 3.96 1.01 -20.89%
  QoQ % -95.38% 1,645.45% -29.03% 0.00% -68.69% 292.08% -
  Horiz. % 70.30% 1,520.79% 87.13% 122.77% 122.77% 392.08% 100.00%
P/EPS 25.03 -293.33 -11.25 -7.73 -10.54 -140.00 -4.27 -
  QoQ % 108.53% -2,507.38% -45.54% 26.66% 92.47% -3,178.69% -
  Horiz. % -586.18% 6,869.55% 263.47% 181.03% 246.84% 3,278.69% 100.00%
EY 3.99 -0.34 -8.89 -12.94 -9.49 -0.71 -23.43 -
  QoQ % 1,273.53% 96.18% 31.30% -36.35% -1,236.62% 96.97% -
  Horiz. % -17.03% 1.45% 37.94% 55.23% 40.50% 3.03% 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 1.45 0.97 1.06 0.96 0.62 0.83 0.77 52.32%
  QoQ % 49.48% -8.49% 10.42% 54.84% -25.30% 7.79% -
  Horiz. % 188.31% 125.97% 137.66% 124.68% 80.52% 107.79% 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.
 


 

289  696  426  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.185-0.015 
 ASB 0.19+0.005 
 XOX 0.045-0.01 
 ARMADA 0.315-0.02 
 HSI-H8W 0.205+0.06 
 LAMBO-WB 0.005-0.005 
 AIRASIA 1.00-0.11 
 KNM 0.22-0.025 
 DSONIC 1.07-0.06 
 PWRWELL 0.32-0.035 
Partners & Brokers