Highlights

[PETONE] QoQ Quarter Result on 2009-09-30 [#1]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 25-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Sep-2009  [#1]
Profit Trend QoQ -     -178.47%    YoY -     0.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 9,449 8,984 5,314 7,240 16,793 14,565 18,988 -37.28%
  QoQ % 5.18% 69.06% -26.60% -56.89% 15.30% -23.29% -
  Horiz. % 49.76% 47.31% 27.99% 38.13% 88.44% 76.71% 100.00%
PBT -3,179 49 602 82 -3,426 -1,790 -46 1,597.17%
  QoQ % -6,587.75% -91.86% 634.15% 102.39% -91.40% -3,791.30% -
  Horiz. % 6,910.87% -106.52% -1,308.70% -178.26% 7,447.83% 3,891.30% 100.00%
Tax -998 86 131 -289 3,162 -1,933 -3,242 -54.51%
  QoQ % -1,260.47% -34.35% 145.33% -109.14% 263.58% 40.38% -
  Horiz. % 30.78% -2.65% -4.04% 8.91% -97.53% 59.62% 100.00%
NP -4,177 135 733 -207 -264 -3,723 -3,288 17.35%
  QoQ % -3,194.07% -81.58% 454.11% 21.59% 92.91% -13.23% -
  Horiz. % 127.04% -4.11% -22.29% 6.30% 8.03% 113.23% 100.00%
NP to SH -2,711 -342 733 -379 483 -3,698 -3,433 -14.60%
  QoQ % -692.69% -146.66% 293.40% -178.47% 113.06% -7.72% -
  Horiz. % 78.97% 9.96% -21.35% 11.04% -14.07% 107.72% 100.00%
Tax Rate - % -175.51 % -21.76 % 352.44 % - % - % - % -
  QoQ % 0.00% -706.57% -106.17% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -49.80% -6.17% 100.00% - - -
Total Cost 13,626 8,849 4,581 7,447 17,057 18,288 22,276 -28.01%
  QoQ % 53.98% 93.17% -38.49% -56.34% -6.73% -17.90% -
  Horiz. % 61.17% 39.72% 20.56% 33.43% 76.57% 82.10% 100.00%
Net Worth 41,370 19,310 20,457 114,449 101,491 58,930 64,757 -25.88%
  QoQ % 114.24% -5.61% -82.13% 12.77% 72.22% -9.00% -
  Horiz. % 63.89% 29.82% 31.59% 176.73% 156.72% 91.00% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 41,370 19,310 20,457 114,449 101,491 58,930 64,757 -25.88%
  QoQ % 114.24% -5.61% -82.13% 12.77% 72.22% -9.00% -
  Horiz. % 63.89% 29.82% 31.59% 176.73% 156.72% 91.00% 100.00%
NOSH 41,370 19,310 20,457 84,222 76,666 41,738 43,844 -3.81%
  QoQ % 114.24% -5.61% -75.71% 9.86% 83.68% -4.80% -
  Horiz. % 94.36% 44.04% 46.66% 192.09% 174.86% 95.20% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -44.21 % 1.50 % 13.79 % -2.86 % -1.57 % -25.56 % -17.32 % 87.09%
  QoQ % -3,047.33% -89.12% 582.17% -82.17% 93.86% -47.58% -
  Horiz. % 255.25% -8.66% -79.62% 16.51% 9.06% 147.58% 100.00%
ROE -6.55 % -1.77 % 3.58 % -0.33 % 0.48 % -6.28 % -5.30 % 15.21%
  QoQ % -270.06% -149.44% 1,184.85% -168.75% 107.64% -18.49% -
  Horiz. % 123.58% 33.40% -67.55% 6.23% -9.06% 118.49% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 22.84 46.52 25.98 8.60 21.90 34.90 43.31 -34.80%
  QoQ % -50.90% 79.06% 202.09% -60.73% -37.25% -19.42% -
  Horiz. % 52.74% 107.41% 59.99% 19.86% 50.57% 80.58% 100.00%
EPS -5.86 -0.55 1.81 -0.82 -0.63 -8.86 -7.83 -17.61%
  QoQ % -965.45% -130.39% 320.73% -30.16% 92.89% -13.15% -
  Horiz. % 74.84% 7.02% -23.12% 10.47% 8.05% 113.15% 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 1.0000 1.3589 1.3238 1.4119 1.4770 -22.95%
  QoQ % 0.00% 0.00% -26.41% 2.65% -6.24% -4.41% -
  Horiz. % 67.70% 67.70% 67.70% 92.00% 89.63% 95.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 18.60 17.68 10.46 14.25 33.05 28.67 37.37 -37.28%
  QoQ % 5.20% 69.02% -26.60% -56.88% 15.28% -23.28% -
  Horiz. % 49.77% 47.31% 27.99% 38.13% 88.44% 76.72% 100.00%
EPS -5.34 -0.67 1.44 -0.75 0.95 -7.28 -6.76 -14.58%
  QoQ % -697.01% -146.53% 292.00% -178.95% 113.05% -7.69% -
  Horiz. % 78.99% 9.91% -21.30% 11.09% -14.05% 107.69% 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 0.8143 0.3801 0.4027 2.2527 1.9977 1.1599 1.2746 -25.88%
  QoQ % 114.23% -5.61% -82.12% 12.76% 72.23% -9.00% -
  Horiz. % 63.89% 29.82% 31.59% 176.74% 156.73% 91.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.3000 1.3300 1.4300 1.4500 1.4600 0.9000 0.9400 -
P/RPS 5.69 2.86 5.51 16.87 6.67 2.58 2.17 90.49%
  QoQ % 98.95% -48.09% -67.34% 152.92% 158.53% 18.89% -
  Horiz. % 262.21% 131.80% 253.92% 777.42% 307.37% 118.89% 100.00%
P/EPS -19.84 -75.10 39.91 -322.22 231.75 -10.16 -12.01 39.87%
  QoQ % 73.58% -288.17% 112.39% -239.04% 2,381.00% 15.40% -
  Horiz. % 165.20% 625.31% -332.31% 2,682.93% -1,929.64% 84.60% 100.00%
EY -5.04 -1.33 2.51 -0.31 0.43 -9.84 -8.33 -28.53%
  QoQ % -278.95% -152.99% 909.68% -172.09% 104.37% -18.13% -
  Horiz. % 60.50% 15.97% -30.13% 3.72% -5.16% 118.13% 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 1.30 1.33 1.43 1.07 1.10 0.64 0.64 60.60%
  QoQ % -2.26% -6.99% 33.64% -2.73% 71.88% 0.00% -
  Horiz. % 203.12% 207.81% 223.44% 167.19% 171.88% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 25/02/10 25/11/09 28/08/09 22/05/09 26/02/09 -
Price 1.2700 1.3300 1.4500 1.3200 1.4500 1.3600 0.9200 -
P/RPS 5.56 2.86 5.58 15.36 6.62 3.90 2.12 90.51%
  QoQ % 94.41% -48.75% -63.67% 132.02% 69.74% 83.96% -
  Horiz. % 262.26% 134.91% 263.21% 724.53% 312.26% 183.96% 100.00%
P/EPS -19.38 -75.10 40.47 -293.33 230.16 -15.35 -11.75 39.73%
  QoQ % 74.19% -285.57% 113.80% -227.45% 1,599.41% -30.64% -
  Horiz. % 164.94% 639.15% -344.43% 2,496.43% -1,958.81% 130.64% 100.00%
EY -5.16 -1.33 2.47 -0.34 0.43 -6.51 -8.51 -28.43%
  QoQ % -287.97% -153.85% 826.47% -179.07% 106.61% 23.50% -
  Horiz. % 60.63% 15.63% -29.02% 4.00% -5.05% 76.50% 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 1.27 1.33 1.45 0.97 1.10 0.96 0.62 61.50%
  QoQ % -4.51% -8.28% 49.48% -11.82% 14.58% 54.84% -
  Horiz. % 204.84% 214.52% 233.87% 156.45% 177.42% 154.84% 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.
 


 

414  309  538  655 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.87-0.10 
 IWCITY 1.18-0.14 
 IRIS 0.185+0.015 
 EKOVEST-WB 0.37-0.11 
 BARAKAH 0.095+0.005 
 IMPIANA 0.055-0.01 
 SAPNRG 0.33+0.005 
 MTRONIC-WA 0.03+0.025 
 VELESTO 0.315+0.01 
 ARMADA 0.20-0.005 
Partners & Brokers