Highlights

[PETONE] QoQ Cumulative Quarter Result on 2011-03-31 [#3]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 31-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Mar-2011  [#3]
Profit Trend QoQ -     -45.05%    YoY -     -93,100.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 15,987 8,346 30,541 22,720 15,167 7,636 30,987 -35.60%
  QoQ % 91.55% -72.67% 34.42% 49.80% 98.62% -75.36% -
  Horiz. % 51.59% 26.93% 98.56% 73.32% 48.95% 24.64% 100.00%
PBT 4,741 5,944 -38,058 -12,345 -8,783 -1,582 -2,446 -
  QoQ % -20.24% 115.62% -208.29% -40.56% -455.18% 35.32% -
  Horiz. % -193.83% -243.01% 1,555.93% 504.70% 359.08% 64.68% 100.00%
Tax -1,309 -1,534 11,030 811 1,089 1,140 -1,097 12.46%
  QoQ % 14.67% -113.91% 1,260.05% -25.53% -4.47% 203.92% -
  Horiz. % 119.33% 139.84% -1,005.47% -73.93% -99.27% -103.92% 100.00%
NP 3,432 4,410 -27,028 -11,534 -7,694 -442 -3,543 -
  QoQ % -22.18% 116.32% -134.33% -49.91% -1,640.72% 87.52% -
  Horiz. % -96.87% -124.47% 762.86% 325.54% 217.16% 12.48% 100.00%
NP to SH 3,432 4,410 -26,654 -11,160 -7,694 -68 -2,699 -
  QoQ % -22.18% 116.55% -138.84% -45.05% -11,214.71% 97.48% -
  Horiz. % -127.16% -163.39% 987.55% 413.49% 285.07% 2.52% 100.00%
Tax Rate 27.61 % 25.81 % - % - % - % - % - % -
  QoQ % 6.97% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.97% 100.00% - - - - -
Total Cost 12,555 3,936 57,569 34,254 22,861 8,078 34,530 -48.96%
  QoQ % 218.98% -93.16% 68.07% 49.84% 183.00% -76.61% -
  Horiz. % 36.36% 11.40% 166.72% 99.20% 66.21% 23.39% 100.00%
Net Worth 29,100 30,245 25,745 34,098 3,432,785 41,303 34,240 -10.25%
  QoQ % -3.78% 17.48% -24.50% -99.01% 8,211.19% 20.63% -
  Horiz. % 84.99% 88.33% 75.19% 99.59% 10,025.51% 120.63% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 29,100 30,245 25,745 34,098 3,432,785 41,303 34,240 -10.25%
  QoQ % -3.78% 17.48% -24.50% -99.01% 8,211.19% 20.63% -
  Horiz. % 84.99% 88.33% 75.19% 99.59% 10,025.51% 120.63% 100.00%
NOSH 50,769 50,806 50,971 48,712 4,543,125 45,333 26,961 52.31%
  QoQ % -0.07% -0.32% 4.64% -98.93% 9,921.60% 68.14% -
  Horiz. % 188.31% 188.44% 189.06% 180.68% 16,850.71% 168.14% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 21.47 % 52.84 % -88.50 % -50.77 % -50.73 % -5.79 % -11.43 % -
  QoQ % -59.37% 159.71% -74.32% -0.08% -776.17% 49.34% -
  Horiz. % -187.84% -462.29% 774.28% 444.18% 443.83% 50.66% 100.00%
ROE 11.79 % 14.58 % -103.53 % -32.73 % -0.22 % -0.16 % -7.88 % -
  QoQ % -19.14% 114.08% -216.32% -14,777.27% -37.50% 97.97% -
  Horiz. % -149.62% -185.03% 1,313.83% 415.36% 2.79% 2.03% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 31.49 16.43 59.92 46.64 0.33 16.84 114.93 -57.72%
  QoQ % 91.66% -72.58% 28.47% 14,033.33% -98.04% -85.35% -
  Horiz. % 27.40% 14.30% 52.14% 40.58% 0.29% 14.65% 100.00%
EPS 6.76 8.68 -57.08 -22.91 -15.66 -0.15 -6.05 -
  QoQ % -22.12% 115.21% -149.15% -46.30% -10,340.00% 97.52% -
  Horiz. % -111.74% -143.47% 943.47% 378.68% 258.84% 2.48% 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 0.5732 0.5953 0.5051 0.7000 0.7556 0.9111 1.2700 -41.08%
  QoQ % -3.71% 17.86% -27.84% -7.36% -17.07% -28.26% -
  Horiz. % 45.13% 46.87% 39.77% 55.12% 59.50% 71.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 31.47 16.43 60.11 44.72 29.85 15.03 60.99 -35.59%
  QoQ % 91.54% -72.67% 34.41% 49.82% 98.60% -75.36% -
  Horiz. % 51.60% 26.94% 98.56% 73.32% 48.94% 24.64% 100.00%
EPS 6.76 8.68 -52.46 -21.97 -15.14 -0.13 -5.31 -
  QoQ % -22.12% 116.55% -138.78% -45.11% -11,546.15% 97.55% -
  Horiz. % -127.31% -163.47% 987.95% 413.75% 285.12% 2.45% 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 0.5728 0.5953 0.5068 0.6712 67.5681 0.8130 0.6740 -10.25%
  QoQ % -3.78% 17.46% -24.49% -99.01% 8,210.96% 20.62% -
  Horiz. % 84.99% 88.32% 75.19% 99.58% 10,024.94% 120.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.8600 1.1700 1.5100 1.4000 1.3900 1.2200 1.3000 -
P/RPS 2.73 7.12 2.52 3.00 416.36 7.24 1.13 79.76%
  QoQ % -61.66% 182.54% -16.00% -99.28% 5,650.83% 540.71% -
  Horiz. % 241.59% 630.09% 223.01% 265.49% 36,846.02% 640.71% 100.00%
P/EPS 12.72 13.48 -2.89 -6.11 -820.76 -813.33 -12.99 -
  QoQ % -5.64% 566.44% 52.70% 99.26% -0.91% -6,161.20% -
  Horiz. % -97.92% -103.77% 22.25% 47.04% 6,318.40% 6,261.20% 100.00%
EY 7.86 7.42 -34.63 -16.36 -0.12 -0.12 -7.70 -
  QoQ % 5.93% 121.43% -111.67% -13,533.33% 0.00% 98.44% -
  Horiz. % -102.08% -96.36% 449.74% 212.47% 1.56% 1.56% 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 1.50 1.97 2.99 2.00 1.84 1.34 1.02 29.23%
  QoQ % -23.86% -34.11% 49.50% 8.70% 37.31% 31.37% -
  Horiz. % 147.06% 193.14% 293.14% 196.08% 180.39% 131.37% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 02/07/12 02/07/12 29/08/11 31/05/11 25/02/11 30/11/10 30/08/10 -
Price 0.6900 0.6900 1.3800 1.4300 1.4700 1.1400 1.2700 -
P/RPS 2.19 4.20 2.30 3.07 440.32 6.77 1.10 58.06%
  QoQ % -47.86% 82.61% -25.08% -99.30% 6,403.99% 515.45% -
  Horiz. % 199.09% 381.82% 209.09% 279.09% 40,029.09% 615.45% 100.00%
P/EPS 10.21 7.95 -2.64 -6.24 -868.00 -760.00 -12.69 -
  QoQ % 28.43% 401.14% 57.69% 99.28% -14.21% -5,888.97% -
  Horiz. % -80.46% -62.65% 20.80% 49.17% 6,840.03% 5,988.97% 100.00%
EY 9.80 12.58 -37.89 -16.02 -0.12 -0.13 -7.88 -
  QoQ % -22.10% 133.20% -136.52% -13,250.00% 7.69% 98.35% -
  Horiz. % -124.37% -159.64% 480.84% 203.30% 1.52% 1.65% 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 1.20 1.16 2.73 2.04 1.95 1.25 1.00 12.89%
  QoQ % 3.45% -57.51% 33.82% 4.62% 56.00% 25.00% -
  Horiz. % 120.00% 116.00% 273.00% 204.00% 195.00% 125.00% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers