Highlights

[PETONE] QoQ Cumulative Quarter Result on 2012-03-31 [#3]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 02-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     -26.34%    YoY -     122.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 14,246 3,375 30,925 23,388 15,987 8,346 30,541 -39.71%
  QoQ % 322.10% -89.09% 32.23% 46.29% 91.55% -72.67% -
  Horiz. % 46.65% 11.05% 101.26% 76.58% 52.35% 27.33% 100.00%
PBT -10,704 -6,697 -26,293 3,789 4,741 5,944 -38,058 -56.91%
  QoQ % -59.83% 74.53% -793.93% -20.08% -20.24% 115.62% -
  Horiz. % 28.13% 17.60% 69.09% -9.96% -12.46% -15.62% 100.00%
Tax -803 773 -10,812 -1,261 -1,309 -1,534 11,030 -
  QoQ % -203.88% 107.15% -757.41% 3.67% 14.67% -113.91% -
  Horiz. % -7.28% 7.01% -98.02% -11.43% -11.87% -13.91% 100.00%
NP -11,507 -5,924 -37,105 2,528 3,432 4,410 -27,028 -43.26%
  QoQ % -94.24% 84.03% -1,567.76% -26.34% -22.18% 116.32% -
  Horiz. % 42.57% 21.92% 137.28% -9.35% -12.70% -16.32% 100.00%
NP to SH -11,507 -5,924 -37,105 2,528 3,432 4,410 -26,654 -42.73%
  QoQ % -94.24% 84.03% -1,567.76% -26.34% -22.18% 116.55% -
  Horiz. % 43.17% 22.23% 139.21% -9.48% -12.88% -16.55% 100.00%
Tax Rate - % - % - % 33.28 % 27.61 % 25.81 % - % -
  QoQ % 0.00% 0.00% 0.00% 20.54% 6.97% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 128.94% 106.97% 100.00% -
Total Cost 25,753 9,299 68,030 20,860 12,555 3,936 57,569 -41.37%
  QoQ % 176.94% -86.33% 226.13% 66.15% 218.98% -93.16% -
  Horiz. % 44.73% 16.15% 118.17% 36.23% 21.81% 6.84% 100.00%
Net Worth -22,450 -16,964 -12,558 28,247 29,100 30,245 25,745 -
  QoQ % -32.34% -35.08% -144.46% -2.93% -3.78% 17.48% -
  Horiz. % -87.20% -65.89% -48.78% 109.72% 113.03% 117.48% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth -22,450 -16,964 -12,558 28,247 29,100 30,245 25,745 -
  QoQ % -32.34% -35.08% -144.46% -2.93% -3.78% 17.48% -
  Horiz. % -87.20% -65.89% -48.78% 109.72% 113.03% 117.48% 100.00%
NOSH 50,804 50,806 50,804 50,804 50,769 50,806 50,971 -0.22%
  QoQ % -0.00% 0.00% 0.00% 0.07% -0.07% -0.32% -
  Horiz. % 99.67% 99.68% 99.67% 99.67% 99.60% 99.68% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -80.77 % -175.53 % -119.98 % 10.81 % 21.47 % 52.84 % -88.50 % -5.89%
  QoQ % 53.99% -46.30% -1,209.90% -49.65% -59.37% 159.71% -
  Horiz. % 91.27% 198.34% 135.57% -12.21% -24.26% -59.71% 100.00%
ROE 0.00 % 0.00 % 0.00 % 8.95 % 11.79 % 14.58 % -103.53 % -
  QoQ % 0.00% 0.00% 0.00% -24.09% -19.14% 114.08% -
  Horiz. % -0.00% -0.00% -0.00% -8.64% -11.39% -14.08% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 28.04 6.64 60.87 46.03 31.49 16.43 59.92 -39.59%
  QoQ % 322.29% -89.09% 32.24% 46.17% 91.66% -72.58% -
  Horiz. % 46.80% 11.08% 101.59% 76.82% 52.55% 27.42% 100.00%
EPS -22.65 -11.66 -73.03 4.98 6.76 8.68 -57.08 -45.85%
  QoQ % -94.25% 84.03% -1,566.47% -26.33% -22.12% 115.21% -
  Horiz. % 39.68% 20.43% 127.94% -8.72% -11.84% -15.21% 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 -0.4419 -0.3339 -0.2472 0.5560 0.5732 0.5953 0.5051 -
  QoQ % -32.35% -35.07% -144.46% -3.00% -3.71% 17.86% -
  Horiz. % -87.49% -66.11% -48.94% 110.08% 113.48% 117.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 28.04 6.64 60.87 46.03 31.47 16.43 60.11 -39.71%
  QoQ % 322.29% -89.09% 32.24% 46.27% 91.54% -72.67% -
  Horiz. % 46.65% 11.05% 101.26% 76.58% 52.35% 27.33% 100.00%
EPS -22.65 -11.66 -73.03 4.98 6.76 8.68 -52.46 -42.73%
  QoQ % -94.25% 84.03% -1,566.47% -26.33% -22.12% 116.55% -
  Horiz. % 43.18% 22.23% 139.21% -9.49% -12.89% -16.55% 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 -0.4419 -0.3339 -0.2472 0.5560 0.5728 0.5953 0.5068 -
  QoQ % -32.35% -35.07% -144.46% -2.93% -3.78% 17.46% -
  Horiz. % -87.19% -65.88% -48.78% 109.71% 113.02% 117.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.1700 0.1800 0.6700 0.9000 0.8600 1.1700 1.5100 -
P/RPS 0.61 2.71 1.10 1.96 2.73 7.12 2.52 -60.99%
  QoQ % -77.49% 146.36% -43.88% -28.21% -61.66% 182.54% -
  Horiz. % 24.21% 107.54% 43.65% 77.78% 108.33% 282.54% 100.00%
P/EPS -0.75 -1.54 -0.92 18.09 12.72 13.48 -2.89 -59.15%
  QoQ % 51.30% -67.39% -105.09% 42.22% -5.64% 566.44% -
  Horiz. % 25.95% 53.29% 31.83% -625.95% -440.14% -466.44% 100.00%
EY -133.23 -64.78 -109.01 5.53 7.86 7.42 -34.63 144.53%
  QoQ % -105.67% 40.57% -2,071.25% -29.64% 5.93% 121.43% -
  Horiz. % 384.72% 187.06% 314.78% -15.97% -22.70% -21.43% 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 0.00 1.62 1.50 1.97 2.99 -
  QoQ % 0.00% 0.00% 0.00% 8.00% -23.86% -34.11% -
  Horiz. % 0.00% 0.00% 0.00% 54.18% 50.17% 65.89% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 02/07/12 02/07/12 02/07/12 29/08/11 -
Price 0.1500 0.1700 0.5100 0.6900 0.6900 0.6900 1.3800 -
P/RPS 0.53 2.56 0.84 1.50 2.19 4.20 2.30 -62.25%
  QoQ % -79.30% 204.76% -44.00% -31.51% -47.86% 82.61% -
  Horiz. % 23.04% 111.30% 36.52% 65.22% 95.22% 182.61% 100.00%
P/EPS -0.66 -1.46 -0.70 13.87 10.21 7.95 -2.64 -60.15%
  QoQ % 54.79% -108.57% -105.05% 35.85% 28.43% 401.14% -
  Horiz. % 25.00% 55.30% 26.52% -525.38% -386.74% -301.14% 100.00%
EY -151.00 -68.59 -143.20 7.21 9.80 12.58 -37.89 150.31%
  QoQ % -120.15% 52.10% -2,086.13% -26.43% -22.10% 133.20% -
  Horiz. % 398.52% 181.02% 377.94% -19.03% -25.86% -33.20% 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 0.00 1.24 1.20 1.16 2.73 -
  QoQ % 0.00% 0.00% 0.00% 3.33% 3.45% -57.51% -
  Horiz. % 0.00% 0.00% 0.00% 45.42% 43.96% 42.49% 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.
 


 

290  282  534  1175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 CAREPLS 0.365-0.03 
 DGB 0.1250.00 
 SUPERMX 1.76-0.10 
 HSI-C7K 0.20+0.005 
 KNM 0.315-0.005 
 HSI-H8K 0.255-0.015 
 EDEN 0.220.00 
 MTOUCHE 0.175+0.01 
 ARMADA 0.405-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers