Highlights

[PETONE] QoQ Quarter Result on 2010-03-31 [#3]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 31-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Mar-2010  [#3]
Profit Trend QoQ -     -146.66%    YoY -     90.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 7,531 7,636 9,449 8,984 5,314 7,240 16,793 -41.33%
  QoQ % -1.38% -19.19% 5.18% 69.06% -26.60% -56.89% -
  Horiz. % 44.85% 45.47% 56.27% 53.50% 31.64% 43.11% 100.00%
PBT -7,201 -1,582 -3,179 49 602 82 -3,426 63.86%
  QoQ % -355.18% 50.24% -6,587.75% -91.86% 634.15% 102.39% -
  Horiz. % 210.19% 46.18% 92.79% -1.43% -17.57% -2.39% 100.00%
Tax -51 1,140 -998 86 131 -289 3,162 -
  QoQ % -104.47% 214.23% -1,260.47% -34.35% 145.33% -109.14% -
  Horiz. % -1.61% 36.05% -31.56% 2.72% 4.14% -9.14% 100.00%
NP -7,252 -442 -4,177 135 733 -207 -264 804.93%
  QoQ % -1,540.72% 89.42% -3,194.07% -81.58% 454.11% 21.59% -
  Horiz. % 2,746.97% 167.42% 1,582.20% -51.14% -277.65% 78.41% 100.00%
NP to SH -7,182 -68 -2,711 -342 733 -379 483 -
  QoQ % -10,461.76% 97.49% -692.69% -146.66% 293.40% -178.47% -
  Horiz. % -1,486.96% -14.08% -561.28% -70.81% 151.76% -78.47% 100.00%
Tax Rate - % - % - % -175.51 % -21.76 % 352.44 % - % -
  QoQ % 0.00% 0.00% 0.00% -706.57% -106.17% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% -49.80% -6.17% 100.00% -
Total Cost 14,783 8,078 13,626 8,849 4,581 7,447 17,057 -9.07%
  QoQ % 83.00% -40.72% 53.98% 93.17% -38.49% -56.34% -
  Horiz. % 86.67% 47.36% 79.89% 51.88% 26.86% 43.66% 100.00%
Net Worth 3,391,699 41,303 41,370 19,310 20,457 114,449 101,491 930.90%
  QoQ % 8,111.71% -0.16% 114.24% -5.61% -82.13% 12.77% -
  Horiz. % 3,341.86% 40.70% 40.76% 19.03% 20.16% 112.77% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 3,391,699 41,303 41,370 19,310 20,457 114,449 101,491 930.90%
  QoQ % 8,111.71% -0.16% 114.24% -5.61% -82.13% 12.77% -
  Horiz. % 3,341.86% 40.70% 40.76% 19.03% 20.16% 112.77% 100.00%
NOSH 4,488,750 45,333 41,370 19,310 20,457 84,222 76,666 1,396.67%
  QoQ % 9,801.66% 9.58% 114.24% -5.61% -75.71% 9.86% -
  Horiz. % 5,854.89% 59.13% 53.96% 25.19% 26.68% 109.86% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -96.30 % -5.79 % -44.21 % 1.50 % 13.79 % -2.86 % -1.57 % 1,443.69%
  QoQ % -1,563.21% 86.90% -3,047.33% -89.12% 582.17% -82.17% -
  Horiz. % 6,133.76% 368.79% 2,815.92% -95.54% -878.34% 182.17% 100.00%
ROE -0.21 % -0.16 % -6.55 % -1.77 % 3.58 % -0.33 % 0.48 % -
  QoQ % -31.25% 97.56% -270.06% -149.44% 1,184.85% -168.75% -
  Horiz. % -43.75% -33.33% -1,364.58% -368.75% 745.83% -68.75% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.17 16.84 22.84 46.52 25.98 8.60 21.90 -96.04%
  QoQ % -98.99% -26.27% -50.90% 79.06% 202.09% -60.73% -
  Horiz. % 0.78% 76.89% 104.29% 212.42% 118.63% 39.27% 100.00%
EPS -0.16 -0.15 -5.86 -0.55 1.81 -0.82 -0.63 -59.80%
  QoQ % -6.67% 97.44% -965.45% -130.39% 320.73% -30.16% -
  Horiz. % 25.40% 23.81% 930.16% 87.30% -287.30% 130.16% 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 0.7556 0.9111 1.0000 1.0000 1.0000 1.3589 1.3238 -31.12%
  QoQ % -17.07% -8.89% 0.00% 0.00% -26.41% 2.65% -
  Horiz. % 57.08% 68.82% 75.54% 75.54% 75.54% 102.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 14.82 15.03 18.60 17.68 10.46 14.25 33.05 -41.33%
  QoQ % -1.40% -19.19% 5.20% 69.02% -26.60% -56.88% -
  Horiz. % 44.84% 45.48% 56.28% 53.49% 31.65% 43.12% 100.00%
EPS -14.14 -0.13 -5.34 -0.67 1.44 -0.75 0.95 -
  QoQ % -10,776.92% 97.57% -697.01% -146.53% 292.00% -178.95% -
  Horiz. % -1,488.42% -13.68% -562.11% -70.53% 151.58% -78.95% 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 66.7594 0.8130 0.8143 0.3801 0.4027 2.2527 1.9977 930.89%
  QoQ % 8,111.49% -0.16% 114.23% -5.61% -82.12% 12.76% -
  Horiz. % 3,341.81% 40.70% 40.76% 19.03% 20.16% 112.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.3900 1.2200 1.3000 1.3300 1.4300 1.4500 1.4600 -
P/RPS 828.49 7.24 5.69 2.86 5.51 16.87 6.67 2,367.70%
  QoQ % 11,343.23% 27.24% 98.95% -48.09% -67.34% 152.92% -
  Horiz. % 12,421.14% 108.55% 85.31% 42.88% 82.61% 252.92% 100.00%
P/EPS -868.75 -813.33 -19.84 -75.10 39.91 -322.22 231.75 -
  QoQ % -6.81% -3,999.45% 73.58% -288.17% 112.39% -239.04% -
  Horiz. % -374.87% -350.95% -8.56% -32.41% 17.22% -139.04% 100.00%
EY -0.12 -0.12 -5.04 -1.33 2.51 -0.31 0.43 -
  QoQ % 0.00% 97.62% -278.95% -152.99% 909.68% -172.09% -
  Horiz. % -27.91% -27.91% -1,172.09% -309.30% 583.72% -72.09% 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 1.84 1.34 1.30 1.33 1.43 1.07 1.10 40.78%
  QoQ % 37.31% 3.08% -2.26% -6.99% 33.64% -2.73% -
  Horiz. % 167.27% 121.82% 118.18% 120.91% 130.00% 97.27% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 30/11/10 30/08/10 31/05/10 25/02/10 25/11/09 28/08/09 -
Price 1.4700 1.1400 1.2700 1.3300 1.4500 1.3200 1.4500 -
P/RPS 876.17 6.77 5.56 2.86 5.58 15.36 6.62 2,474.08%
  QoQ % 12,841.95% 21.76% 94.41% -48.75% -63.67% 132.02% -
  Horiz. % 13,235.20% 102.27% 83.99% 43.20% 84.29% 232.02% 100.00%
P/EPS -918.75 -760.00 -19.38 -75.10 40.47 -293.33 230.16 -
  QoQ % -20.89% -3,821.57% 74.19% -285.57% 113.80% -227.45% -
  Horiz. % -399.18% -330.21% -8.42% -32.63% 17.58% -127.45% 100.00%
EY -0.11 -0.13 -5.16 -1.33 2.47 -0.34 0.43 -
  QoQ % 15.38% 97.48% -287.97% -153.85% 826.47% -179.07% -
  Horiz. % -25.58% -30.23% -1,200.00% -309.30% 574.42% -79.07% 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 1.95 1.25 1.27 1.33 1.45 0.97 1.10 46.32%
  QoQ % 56.00% -1.57% -4.51% -8.28% 49.48% -11.82% -
  Horiz. % 177.27% 113.64% 115.45% 120.91% 131.82% 88.18% 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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers