Highlights

[PETONE] QoQ Quarter Result on 2010-09-30 [#1]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 30-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Sep-2010  [#1]
Profit Trend QoQ -     97.49%    YoY -     82.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 7,821 7,553 7,531 7,636 9,449 8,984 5,314 29.48%
  QoQ % 3.55% 0.29% -1.38% -19.19% 5.18% 69.06% -
  Horiz. % 147.18% 142.13% 141.72% 143.70% 177.81% 169.06% 100.00%
PBT -25,713 -3,562 -7,201 -1,582 -3,179 49 602 -
  QoQ % -621.87% 50.53% -355.18% 50.24% -6,587.75% -91.86% -
  Horiz. % -4,271.26% -591.69% -1,196.18% -262.79% -528.07% 8.14% 100.00%
Tax 10,219 -278 -51 1,140 -998 86 131 1,740.31%
  QoQ % 3,775.90% -445.10% -104.47% 214.23% -1,260.47% -34.35% -
  Horiz. % 7,800.76% -212.21% -38.93% 870.23% -761.83% 65.65% 100.00%
NP -15,494 -3,840 -7,252 -442 -4,177 135 733 -
  QoQ % -303.49% 47.05% -1,540.72% 89.42% -3,194.07% -81.58% -
  Horiz. % -2,113.78% -523.87% -989.36% -60.30% -569.85% 18.42% 100.00%
NP to SH -15,494 -3,840 -7,182 -68 -2,711 -342 733 -
  QoQ % -303.49% 46.53% -10,461.76% 97.49% -692.69% -146.66% -
  Horiz. % -2,113.78% -523.87% -979.81% -9.28% -369.85% -46.66% 100.00%
Tax Rate - % - % - % - % - % -175.51 % -21.76 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -706.57% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 806.57% 100.00%
Total Cost 23,315 11,393 14,783 8,078 13,626 8,849 4,581 196.76%
  QoQ % 104.64% -22.93% 83.00% -40.72% 53.98% 93.17% -
  Horiz. % 508.95% 248.70% 322.70% 176.34% 297.45% 193.17% 100.00%
Net Worth 25,664 33,853 3,391,699 41,303 41,370 19,310 20,457 16.37%
  QoQ % -24.19% -99.00% 8,111.71% -0.16% 114.24% -5.61% -
  Horiz. % 125.45% 165.48% 16,579.23% 201.90% 202.23% 94.39% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 25,664 33,853 3,391,699 41,303 41,370 19,310 20,457 16.37%
  QoQ % -24.19% -99.00% 8,111.71% -0.16% 114.24% -5.61% -
  Horiz. % 125.45% 165.48% 16,579.23% 201.90% 202.23% 94.39% 100.00%
NOSH 50,810 48,362 4,488,750 45,333 41,370 19,310 20,457 83.71%
  QoQ % 5.06% -98.92% 9,801.66% 9.58% 114.24% -5.61% -
  Horiz. % 248.37% 236.41% 21,941.81% 221.60% 202.23% 94.39% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -198.11 % -50.84 % -96.30 % -5.79 % -44.21 % 1.50 % 13.79 % -
  QoQ % -289.67% 47.21% -1,563.21% 86.90% -3,047.33% -89.12% -
  Horiz. % -1,436.62% -368.67% -698.33% -41.99% -320.59% 10.88% 100.00%
ROE -60.37 % -11.34 % -0.21 % -0.16 % -6.55 % -1.77 % 3.58 % -
  QoQ % -432.36% -5,300.00% -31.25% 97.56% -270.06% -149.44% -
  Horiz. % -1,686.31% -316.76% -5.87% -4.47% -182.96% -49.44% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 15.39 15.62 0.17 16.84 22.84 46.52 25.98 -29.53%
  QoQ % -1.47% 9,088.23% -98.99% -26.27% -50.90% 79.06% -
  Horiz. % 59.24% 60.12% 0.65% 64.82% 87.91% 179.06% 100.00%
EPS -32.72 -7.94 -0.16 -0.15 -5.86 -0.55 1.81 -
  QoQ % -312.09% -4,862.50% -6.67% 97.44% -965.45% -130.39% -
  Horiz. % -1,807.73% -438.67% -8.84% -8.29% -323.76% -30.39% 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 0.5051 0.7000 0.7556 0.9111 1.0000 1.0000 1.0000 -36.66%
  QoQ % -27.84% -7.36% -17.07% -8.89% 0.00% 0.00% -
  Horiz. % 50.51% 70.00% 75.56% 91.11% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 15.39 14.87 14.82 15.03 18.60 17.68 10.46 29.45%
  QoQ % 3.50% 0.34% -1.40% -19.19% 5.20% 69.02% -
  Horiz. % 147.13% 142.16% 141.68% 143.69% 177.82% 169.02% 100.00%
EPS -30.50 -7.56 -14.14 -0.13 -5.34 -0.67 1.44 -
  QoQ % -303.44% 46.53% -10,776.92% 97.57% -697.01% -146.53% -
  Horiz. % -2,118.06% -525.00% -981.94% -9.03% -370.83% -46.53% 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 0.5052 0.6664 66.7594 0.8130 0.8143 0.3801 0.4027 16.37%
  QoQ % -24.19% -99.00% 8,111.49% -0.16% 114.23% -5.61% -
  Horiz. % 125.45% 165.48% 16,577.95% 201.89% 202.21% 94.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.5100 1.4000 1.3900 1.2200 1.3000 1.3300 1.4300 -
P/RPS 9.81 8.96 828.49 7.24 5.69 2.86 5.51 47.05%
  QoQ % 9.49% -98.92% 11,343.23% 27.24% 98.95% -48.09% -
  Horiz. % 178.04% 162.61% 15,036.12% 131.40% 103.27% 51.91% 100.00%
P/EPS -4.95 -17.63 -868.75 -813.33 -19.84 -75.10 39.91 -
  QoQ % 71.92% 97.97% -6.81% -3,999.45% 73.58% -288.17% -
  Horiz. % -12.40% -44.17% -2,176.77% -2,037.91% -49.71% -188.17% 100.00%
EY -20.19 -5.67 -0.12 -0.12 -5.04 -1.33 2.51 -
  QoQ % -256.08% -4,625.00% 0.00% 97.62% -278.95% -152.99% -
  Horiz. % -804.38% -225.90% -4.78% -4.78% -200.80% -52.99% 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 2.99 2.00 1.84 1.34 1.30 1.33 1.43 63.74%
  QoQ % 49.50% 8.70% 37.31% 3.08% -2.26% -6.99% -
  Horiz. % 209.09% 139.86% 128.67% 93.71% 90.91% 93.01% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 29/08/11 31/05/11 25/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 1.3800 1.4300 1.4700 1.1400 1.2700 1.3300 1.4500 -
P/RPS 8.97 9.16 876.17 6.77 5.56 2.86 5.58 37.35%
  QoQ % -2.07% -98.95% 12,841.95% 21.76% 94.41% -48.75% -
  Horiz. % 160.75% 164.16% 15,701.97% 121.33% 99.64% 51.25% 100.00%
P/EPS -4.53 -18.01 -918.75 -760.00 -19.38 -75.10 40.47 -
  QoQ % 74.85% 98.04% -20.89% -3,821.57% 74.19% -285.57% -
  Horiz. % -11.19% -44.50% -2,270.20% -1,877.93% -47.89% -185.57% 100.00%
EY -22.10 -5.55 -0.11 -0.13 -5.16 -1.33 2.47 -
  QoQ % -298.20% -4,945.45% 15.38% 97.48% -287.97% -153.85% -
  Horiz. % -894.74% -224.70% -4.45% -5.26% -208.91% -53.85% 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 2.73 2.04 1.95 1.25 1.27 1.33 1.45 52.65%
  QoQ % 33.82% 4.62% 56.00% -1.57% -4.51% -8.28% -
  Horiz. % 188.28% 140.69% 134.48% 86.21% 87.59% 91.72% 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.
 


 

1916 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.630.00 
 UCREST 0.250.00 
 PINEAPP 0.3850.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.170.00 
 BTECH 0.2450.00 
 3A 0.950.00 
 TENAGA-C57 0.060.00 

TOP ARTICLES

1. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers