Highlights

[PETONE] QoQ Quarter Result on 2009-03-31 [#3]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 22-May-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Mar-2009  [#3]
Profit Trend QoQ -     -7.72%    YoY -     -275.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 5,314 7,240 16,793 14,565 18,988 13,386 13,065 -45.01%
  QoQ % -26.60% -56.89% 15.30% -23.29% 41.85% 2.46% -
  Horiz. % 40.67% 55.42% 128.53% 111.48% 145.33% 102.46% 100.00%
PBT 602 82 -3,426 -1,790 -46 -108 -7,566 -
  QoQ % 634.15% 102.39% -91.40% -3,791.30% 57.41% 98.57% -
  Horiz. % -7.96% -1.08% 45.28% 23.66% 0.61% 1.43% 100.00%
Tax 131 -289 3,162 -1,933 -3,242 -271 -1,760 -
  QoQ % 145.33% -109.14% 263.58% 40.38% -1,096.31% 84.60% -
  Horiz. % -7.44% 16.42% -179.66% 109.83% 184.20% 15.40% 100.00%
NP 733 -207 -264 -3,723 -3,288 -379 -9,326 -
  QoQ % 454.11% 21.59% 92.91% -13.23% -767.55% 95.94% -
  Horiz. % -7.86% 2.22% 2.83% 39.92% 35.26% 4.06% 100.00%
NP to SH 733 -379 483 -3,698 -3,433 -379 -9,326 -
  QoQ % 293.40% -178.47% 113.06% -7.72% -805.80% 95.94% -
  Horiz. % -7.86% 4.06% -5.18% 39.65% 36.81% 4.06% 100.00%
Tax Rate -21.76 % 352.44 % - % - % - % - % - % -
  QoQ % -106.17% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -6.17% 100.00% - - - - -
Total Cost 4,581 7,447 17,057 18,288 22,276 13,765 22,391 -65.18%
  QoQ % -38.49% -56.34% -6.73% -17.90% 61.83% -38.52% -
  Horiz. % 20.46% 33.26% 76.18% 81.68% 99.49% 61.48% 100.00%
Net Worth 20,457 114,449 101,491 58,930 64,757 64,126 65,224 -53.74%
  QoQ % -82.13% 12.77% 72.22% -9.00% 0.98% -1.68% -
  Horiz. % 31.36% 175.47% 155.60% 90.35% 99.28% 98.32% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 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
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 20,457 114,449 101,491 58,930 64,757 64,126 65,224 -53.74%
  QoQ % -82.13% 12.77% 72.22% -9.00% 0.98% -1.68% -
  Horiz. % 31.36% 175.47% 155.60% 90.35% 99.28% 98.32% 100.00%
NOSH 20,457 84,222 76,666 41,738 43,844 42,111 42,004 -38.02%
  QoQ % -75.71% 9.86% 83.68% -4.80% 4.12% 0.25% -
  Horiz. % 48.70% 200.51% 182.52% 99.37% 104.38% 100.25% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 13.79 % -2.86 % -1.57 % -25.56 % -17.32 % -2.83 % -71.38 % -
  QoQ % 582.17% -82.17% 93.86% -47.58% -512.01% 96.04% -
  Horiz. % -19.32% 4.01% 2.20% 35.81% 24.26% 3.96% 100.00%
ROE 3.58 % -0.33 % 0.48 % -6.28 % -5.30 % -0.59 % -14.30 % -
  QoQ % 1,184.85% -168.75% 107.64% -18.49% -798.31% 95.87% -
  Horiz. % -25.03% 2.31% -3.36% 43.92% 37.06% 4.13% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 25.98 8.60 21.90 34.90 43.31 31.79 31.10 -11.27%
  QoQ % 202.09% -60.73% -37.25% -19.42% 36.24% 2.22% -
  Horiz. % 83.54% 27.65% 70.42% 112.22% 139.26% 102.22% 100.00%
EPS 1.81 -0.82 -0.63 -8.86 -7.83 -0.90 -22.21 -
  QoQ % 320.73% -30.16% 92.89% -13.15% -770.00% 95.95% -
  Horiz. % -8.15% 3.69% 2.84% 39.89% 35.25% 4.05% 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 1.3589 1.3238 1.4119 1.4770 1.5228 1.5528 -25.37%
  QoQ % -26.41% 2.65% -6.24% -4.41% -3.01% -1.93% -
  Horiz. % 64.40% 87.51% 85.25% 90.93% 95.12% 98.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.46 14.25 33.05 28.67 37.37 26.35 25.72 -45.02%
  QoQ % -26.60% -56.88% 15.28% -23.28% 41.82% 2.45% -
  Horiz. % 40.67% 55.40% 128.50% 111.47% 145.30% 102.45% 100.00%
EPS 1.44 -0.75 0.95 -7.28 -6.76 -0.75 -18.36 -
  QoQ % 292.00% -178.95% 113.05% -7.69% -801.33% 95.92% -
  Horiz. % -7.84% 4.08% -5.17% 39.65% 36.82% 4.08% 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 0.4027 2.2527 1.9977 1.1599 1.2746 1.2622 1.2838 -53.74%
  QoQ % -82.12% 12.76% 72.23% -9.00% 0.98% -1.68% -
  Horiz. % 31.37% 175.47% 155.61% 90.35% 99.28% 98.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.4300 1.4500 1.4600 0.9000 0.9400 1.2000 1.5300 -
P/RPS 5.51 16.87 6.67 2.58 2.17 3.78 4.92 7.82%
  QoQ % -67.34% 152.92% 158.53% 18.89% -42.59% -23.17% -
  Horiz. % 111.99% 342.89% 135.57% 52.44% 44.11% 76.83% 100.00%
P/EPS 39.91 -322.22 231.75 -10.16 -12.01 -133.33 -6.89 -
  QoQ % 112.39% -239.04% 2,381.00% 15.40% 90.99% -1,835.12% -
  Horiz. % -579.25% 4,676.63% -3,363.57% 147.46% 174.31% 1,935.12% 100.00%
EY 2.51 -0.31 0.43 -9.84 -8.33 -0.75 -14.51 -
  QoQ % 909.68% -172.09% 104.37% -18.13% -1,010.67% 94.83% -
  Horiz. % -17.30% 2.14% -2.96% 67.82% 57.41% 5.17% 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 1.43 1.07 1.10 0.64 0.64 0.79 0.99 27.70%
  QoQ % 33.64% -2.73% 71.88% 0.00% -18.99% -20.20% -
  Horiz. % 144.44% 108.08% 111.11% 64.65% 64.65% 79.80% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 28/08/09 22/05/09 26/02/09 28/11/08 27/08/08 -
Price 1.4500 1.3200 1.4500 1.3600 0.9200 1.2600 1.2000 -
P/RPS 5.58 15.36 6.62 3.90 2.12 3.96 3.86 27.76%
  QoQ % -63.67% 132.02% 69.74% 83.96% -46.46% 2.59% -
  Horiz. % 144.56% 397.93% 171.50% 101.04% 54.92% 102.59% 100.00%
P/EPS 40.47 -293.33 230.16 -15.35 -11.75 -140.00 -5.40 -
  QoQ % 113.80% -227.45% 1,599.41% -30.64% 91.61% -2,492.59% -
  Horiz. % -749.44% 5,432.04% -4,262.22% 284.26% 217.59% 2,592.59% 100.00%
EY 2.47 -0.34 0.43 -6.51 -8.51 -0.71 -18.50 -
  QoQ % 826.47% -179.07% 106.61% 23.50% -1,098.59% 96.16% -
  Horiz. % -13.35% 1.84% -2.32% 35.19% 46.00% 3.84% 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 1.45 0.97 1.10 0.96 0.62 0.83 0.77 52.32%
  QoQ % 49.48% -11.82% 14.58% 54.84% -25.30% 7.79% -
  Horiz. % 188.31% 125.97% 142.86% 124.68% 80.52% 107.79% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers