Highlights

[PETONE] QoQ Quarter Result on 2010-12-31 [#2]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     -10,461.77%    YoY -     -1,079.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 8,346 7,821 7,553 7,531 7,636 9,449 8,984 -4.79%
  QoQ % 6.71% 3.55% 0.29% -1.38% -19.19% 5.18% -
  Horiz. % 92.90% 87.05% 84.07% 83.83% 85.00% 105.18% 100.00%
PBT 5,944 -25,713 -3,562 -7,201 -1,582 -3,179 49 2,343.36%
  QoQ % 123.12% -621.87% 50.53% -355.18% 50.24% -6,587.75% -
  Horiz. % 12,130.61% -52,475.51% -7,269.39% -14,695.92% -3,228.57% -6,487.75% 100.00%
Tax -1,534 10,219 -278 -51 1,140 -998 86 -
  QoQ % -115.01% 3,775.90% -445.10% -104.47% 214.23% -1,260.47% -
  Horiz. % -1,783.72% 11,882.56% -323.26% -59.30% 1,325.58% -1,160.47% 100.00%
NP 4,410 -15,494 -3,840 -7,252 -442 -4,177 135 919.72%
  QoQ % 128.46% -303.49% 47.05% -1,540.72% 89.42% -3,194.07% -
  Horiz. % 3,266.67% -11,477.04% -2,844.44% -5,371.85% -327.41% -3,094.07% 100.00%
NP to SH 4,410 -15,494 -3,840 -7,182 -68 -2,711 -342 -
  QoQ % 128.46% -303.49% 46.53% -10,461.76% 97.49% -692.69% -
  Horiz. % -1,289.47% 4,530.41% 1,122.81% 2,100.00% 19.88% 792.69% 100.00%
Tax Rate 25.81 % - % - % - % - % - % -175.51 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -14.71% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 3,936 23,315 11,393 14,783 8,078 13,626 8,849 -41.70%
  QoQ % -83.12% 104.64% -22.93% 83.00% -40.72% 53.98% -
  Horiz. % 44.48% 263.48% 128.75% 167.06% 91.29% 153.98% 100.00%
Net Worth 30,245 25,664 33,853 3,391,699 41,303 41,370 19,310 34.83%
  QoQ % 17.85% -24.19% -99.00% 8,111.71% -0.16% 114.24% -
  Horiz. % 156.63% 132.90% 175.31% 17,564.16% 213.89% 214.24% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 30,245 25,664 33,853 3,391,699 41,303 41,370 19,310 34.83%
  QoQ % 17.85% -24.19% -99.00% 8,111.71% -0.16% 114.24% -
  Horiz. % 156.63% 132.90% 175.31% 17,564.16% 213.89% 214.24% 100.00%
NOSH 50,806 50,810 48,362 4,488,750 45,333 41,370 19,310 90.47%
  QoQ % -0.01% 5.06% -98.92% 9,801.66% 9.58% 114.24% -
  Horiz. % 263.10% 263.12% 250.45% 23,245.31% 234.76% 214.24% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 52.84 % -198.11 % -50.84 % -96.30 % -5.79 % -44.21 % 1.50 % 972.28%
  QoQ % 126.67% -289.67% 47.21% -1,563.21% 86.90% -3,047.33% -
  Horiz. % 3,522.67% -13,207.33% -3,389.33% -6,420.00% -386.00% -2,947.33% 100.00%
ROE 14.58 % -60.37 % -11.34 % -0.21 % -0.16 % -6.55 % -1.77 % -
  QoQ % 124.15% -432.36% -5,300.00% -31.25% 97.56% -270.06% -
  Horiz. % -823.73% 3,410.73% 640.68% 11.86% 9.04% 370.06% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 16.43 15.39 15.62 0.17 16.84 22.84 46.52 -50.00%
  QoQ % 6.76% -1.47% 9,088.23% -98.99% -26.27% -50.90% -
  Horiz. % 35.32% 33.08% 33.58% 0.37% 36.20% 49.10% 100.00%
EPS 8.68 -32.72 -7.94 -0.16 -0.15 -5.86 -0.55 -
  QoQ % 126.53% -312.09% -4,862.50% -6.67% 97.44% -965.45% -
  Horiz. % -1,578.18% 5,949.09% 1,443.64% 29.09% 27.27% 1,065.45% 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 0.5953 0.5051 0.7000 0.7556 0.9111 1.0000 1.0000 -29.21%
  QoQ % 17.86% -27.84% -7.36% -17.07% -8.89% 0.00% -
  Horiz. % 59.53% 50.51% 70.00% 75.56% 91.11% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 16.43 15.39 14.87 14.82 15.03 18.60 17.68 -4.77%
  QoQ % 6.76% 3.50% 0.34% -1.40% -19.19% 5.20% -
  Horiz. % 92.93% 87.05% 84.11% 83.82% 85.01% 105.20% 100.00%
EPS 8.68 -30.50 -7.56 -14.14 -0.13 -5.34 -0.67 -
  QoQ % 128.46% -303.44% 46.53% -10,776.92% 97.57% -697.01% -
  Horiz. % -1,295.52% 4,552.24% 1,128.36% 2,110.45% 19.40% 797.01% 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 0.5953 0.5052 0.6664 66.7594 0.8130 0.8143 0.3801 34.83%
  QoQ % 17.83% -24.19% -99.00% 8,111.49% -0.16% 114.23% -
  Horiz. % 156.62% 132.91% 175.32% 17,563.64% 213.89% 214.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.1700 1.5100 1.4000 1.3900 1.2200 1.3000 1.3300 -
P/RPS 7.12 9.81 8.96 828.49 7.24 5.69 2.86 83.58%
  QoQ % -27.42% 9.49% -98.92% 11,343.23% 27.24% 98.95% -
  Horiz. % 248.95% 343.01% 313.29% 28,968.18% 253.15% 198.95% 100.00%
P/EPS 13.48 -4.95 -17.63 -868.75 -813.33 -19.84 -75.10 -
  QoQ % 372.32% 71.92% 97.97% -6.81% -3,999.45% 73.58% -
  Horiz. % -17.95% 6.59% 23.48% 1,156.79% 1,083.00% 26.42% 100.00%
EY 7.42 -20.19 -5.67 -0.12 -0.12 -5.04 -1.33 -
  QoQ % 136.75% -256.08% -4,625.00% 0.00% 97.62% -278.95% -
  Horiz. % -557.89% 1,518.05% 426.32% 9.02% 9.02% 378.95% 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 1.97 2.99 2.00 1.84 1.34 1.30 1.33 29.91%
  QoQ % -34.11% 49.50% 8.70% 37.31% 3.08% -2.26% -
  Horiz. % 148.12% 224.81% 150.38% 138.35% 100.75% 97.74% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 02/07/12 29/08/11 31/05/11 25/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.6900 1.3800 1.4300 1.4700 1.1400 1.2700 1.3300 -
P/RPS 4.20 8.97 9.16 876.17 6.77 5.56 2.86 29.17%
  QoQ % -53.18% -2.07% -98.95% 12,841.95% 21.76% 94.41% -
  Horiz. % 146.85% 313.64% 320.28% 30,635.31% 236.71% 194.41% 100.00%
P/EPS 7.95 -4.53 -18.01 -918.75 -760.00 -19.38 -75.10 -
  QoQ % 275.50% 74.85% 98.04% -20.89% -3,821.57% 74.19% -
  Horiz. % -10.59% 6.03% 23.98% 1,223.37% 1,011.98% 25.81% 100.00%
EY 12.58 -22.10 -5.55 -0.11 -0.13 -5.16 -1.33 -
  QoQ % 156.92% -298.20% -4,945.45% 15.38% 97.48% -287.97% -
  Horiz. % -945.86% 1,661.65% 417.29% 8.27% 9.77% 387.97% 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 1.16 2.73 2.04 1.95 1.25 1.27 1.33 -8.71%
  QoQ % -57.51% 33.82% 4.62% 56.00% -1.57% -4.51% -
  Horiz. % 87.22% 205.26% 153.38% 146.62% 93.98% 95.49% 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.
 


 

316  276  585  1156 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.335-0.01 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 GPACKET-WB 0.270.00 
 MNC 0.11-0.005 
 VELESTO 0.3050.00 
 ECOWLD 0.665+0.02 

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. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
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