Highlights

[PETONE] QoQ Quarter Result on 2009-06-30 [#4]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 28-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Jun-2009  [#4]
Profit Trend QoQ -     113.06%    YoY -     105.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 8,984 5,314 7,240 16,793 14,565 18,988 13,386 -23.36%
  QoQ % 69.06% -26.60% -56.89% 15.30% -23.29% 41.85% -
  Horiz. % 67.11% 39.70% 54.09% 125.45% 108.81% 141.85% 100.00%
PBT 49 602 82 -3,426 -1,790 -46 -108 -
  QoQ % -91.86% 634.15% 102.39% -91.40% -3,791.30% 57.41% -
  Horiz. % -45.37% -557.41% -75.93% 3,172.22% 1,657.41% 42.59% 100.00%
Tax 86 131 -289 3,162 -1,933 -3,242 -271 -
  QoQ % -34.35% 145.33% -109.14% 263.58% 40.38% -1,096.31% -
  Horiz. % -31.73% -48.34% 106.64% -1,166.79% 713.28% 1,196.31% 100.00%
NP 135 733 -207 -264 -3,723 -3,288 -379 -
  QoQ % -81.58% 454.11% 21.59% 92.91% -13.23% -767.55% -
  Horiz. % -35.62% -193.40% 54.62% 69.66% 982.32% 867.55% 100.00%
NP to SH -342 733 -379 483 -3,698 -3,433 -379 -6.62%
  QoQ % -146.66% 293.40% -178.47% 113.06% -7.72% -805.80% -
  Horiz. % 90.24% -193.40% 100.00% -127.44% 975.73% 905.80% 100.00%
Tax Rate -175.51 % -21.76 % 352.44 % - % - % - % - % -
  QoQ % -706.57% -106.17% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -49.80% -6.17% 100.00% - - - -
Total Cost 8,849 4,581 7,447 17,057 18,288 22,276 13,765 -25.53%
  QoQ % 93.17% -38.49% -56.34% -6.73% -17.90% 61.83% -
  Horiz. % 64.29% 33.28% 54.10% 123.92% 132.86% 161.83% 100.00%
Net Worth 19,310 20,457 114,449 101,491 58,930 64,757 64,126 -55.11%
  QoQ % -5.61% -82.13% 12.77% 72.22% -9.00% 0.98% -
  Horiz. % 30.11% 31.90% 178.47% 158.27% 91.90% 100.98% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 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
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 19,310 20,457 114,449 101,491 58,930 64,757 64,126 -55.11%
  QoQ % -5.61% -82.13% 12.77% 72.22% -9.00% 0.98% -
  Horiz. % 30.11% 31.90% 178.47% 158.27% 91.90% 100.98% 100.00%
NOSH 19,310 20,457 84,222 76,666 41,738 43,844 42,111 -40.56%
  QoQ % -5.61% -75.71% 9.86% 83.68% -4.80% 4.12% -
  Horiz. % 45.86% 48.58% 200.00% 182.06% 99.11% 104.12% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 1.50 % 13.79 % -2.86 % -1.57 % -25.56 % -17.32 % -2.83 % -
  QoQ % -89.12% 582.17% -82.17% 93.86% -47.58% -512.01% -
  Horiz. % -53.00% -487.28% 101.06% 55.48% 903.18% 612.01% 100.00%
ROE -1.77 % 3.58 % -0.33 % 0.48 % -6.28 % -5.30 % -0.59 % 108.15%
  QoQ % -149.44% 1,184.85% -168.75% 107.64% -18.49% -798.31% -
  Horiz. % 300.00% -606.78% 55.93% -81.36% 1,064.41% 898.31% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 46.52 25.98 8.60 21.90 34.90 43.31 31.79 28.92%
  QoQ % 79.06% 202.09% -60.73% -37.25% -19.42% 36.24% -
  Horiz. % 146.34% 81.72% 27.05% 68.89% 109.78% 136.24% 100.00%
EPS -0.55 1.81 -0.82 -0.63 -8.86 -7.83 -0.90 -28.01%
  QoQ % -130.39% 320.73% -30.16% 92.89% -13.15% -770.00% -
  Horiz. % 61.11% -201.11% 91.11% 70.00% 984.44% 870.00% 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 1.0000 1.0000 1.3589 1.3238 1.4119 1.4770 1.5228 -24.47%
  QoQ % 0.00% -26.41% 2.65% -6.24% -4.41% -3.01% -
  Horiz. % 65.67% 65.67% 89.24% 86.93% 92.72% 96.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 17.68 10.46 14.25 33.05 28.67 37.37 26.35 -23.38%
  QoQ % 69.02% -26.60% -56.88% 15.28% -23.28% 41.82% -
  Horiz. % 67.10% 39.70% 54.08% 125.43% 108.80% 141.82% 100.00%
EPS -0.67 1.44 -0.75 0.95 -7.28 -6.76 -0.75 -7.25%
  QoQ % -146.53% 292.00% -178.95% 113.05% -7.69% -801.33% -
  Horiz. % 89.33% -192.00% 100.00% -126.67% 970.67% 901.33% 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 0.3801 0.4027 2.2527 1.9977 1.1599 1.2746 1.2622 -55.11%
  QoQ % -5.61% -82.12% 12.76% 72.23% -9.00% 0.98% -
  Horiz. % 30.11% 31.90% 178.47% 158.27% 91.90% 100.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.3300 1.4300 1.4500 1.4600 0.9000 0.9400 1.2000 -
P/RPS 2.86 5.51 16.87 6.67 2.58 2.17 3.78 -16.98%
  QoQ % -48.09% -67.34% 152.92% 158.53% 18.89% -42.59% -
  Horiz. % 75.66% 145.77% 446.30% 176.46% 68.25% 57.41% 100.00%
P/EPS -75.10 39.91 -322.22 231.75 -10.16 -12.01 -133.33 -31.82%
  QoQ % -288.17% 112.39% -239.04% 2,381.00% 15.40% 90.99% -
  Horiz. % 56.33% -29.93% 241.67% -173.82% 7.62% 9.01% 100.00%
EY -1.33 2.51 -0.31 0.43 -9.84 -8.33 -0.75 46.56%
  QoQ % -152.99% 909.68% -172.09% 104.37% -18.13% -1,010.67% -
  Horiz. % 177.33% -334.67% 41.33% -57.33% 1,312.00% 1,110.67% 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 1.33 1.43 1.07 1.10 0.64 0.64 0.79 41.56%
  QoQ % -6.99% 33.64% -2.73% 71.88% 0.00% -18.99% -
  Horiz. % 168.35% 181.01% 135.44% 139.24% 81.01% 81.01% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 25/11/09 28/08/09 22/05/09 26/02/09 28/11/08 -
Price 1.3300 1.4500 1.3200 1.4500 1.3600 0.9200 1.2600 -
P/RPS 2.86 5.58 15.36 6.62 3.90 2.12 3.96 -19.52%
  QoQ % -48.75% -63.67% 132.02% 69.74% 83.96% -46.46% -
  Horiz. % 72.22% 140.91% 387.88% 167.17% 98.48% 53.54% 100.00%
P/EPS -75.10 40.47 -293.33 230.16 -15.35 -11.75 -140.00 -34.01%
  QoQ % -285.57% 113.80% -227.45% 1,599.41% -30.64% 91.61% -
  Horiz. % 53.64% -28.91% 209.52% -164.40% 10.96% 8.39% 100.00%
EY -1.33 2.47 -0.34 0.43 -6.51 -8.51 -0.71 52.02%
  QoQ % -153.85% 826.47% -179.07% 106.61% 23.50% -1,098.59% -
  Horiz. % 187.32% -347.89% 47.89% -60.56% 916.90% 1,198.59% 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 1.33 1.45 0.97 1.10 0.96 0.62 0.83 36.97%
  QoQ % -8.28% 49.48% -11.82% 14.58% 54.84% -25.30% -
  Horiz. % 160.24% 174.70% 116.87% 132.53% 115.66% 74.70% 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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.820.00 
 UCREST 0.130.00 
 PINEAPP 0.360.00 
 PUC 0.070.00 
 WILLOW 0.3850.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers