Highlights

[PETONE] QoQ TTM Result on 2009-06-30 [#4]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 28-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Jun-2009  [#4]
Profit Trend QoQ -     58.26%    YoY -     39.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 38,331 43,912 57,586 63,732 60,004 57,446 50,904 -17.25%
  QoQ % -12.71% -23.75% -9.64% 6.21% 4.45% 12.85% -
  Horiz. % 75.30% 86.26% 113.13% 125.20% 117.88% 112.85% 100.00%
PBT -2,693 -4,532 -5,180 -5,370 -9,510 -7,967 -7,844 -51.00%
  QoQ % 40.58% 12.51% 3.54% 43.53% -19.37% -1.57% -
  Horiz. % 34.33% 57.78% 66.04% 68.46% 121.24% 101.57% 100.00%
Tax 3,090 1,071 -2,302 -2,284 -7,206 -6,011 -3,255 -
  QoQ % 188.52% 146.52% -0.79% 68.30% -19.88% -84.67% -
  Horiz. % -94.93% -32.90% 70.72% 70.17% 221.38% 184.67% 100.00%
NP 397 -3,461 -7,482 -7,654 -16,716 -13,978 -11,099 -
  QoQ % 111.47% 53.74% 2.25% 54.21% -19.59% -25.94% -
  Horiz. % -3.58% 31.18% 67.41% 68.96% 150.61% 125.94% 100.00%
NP to SH 495 -2,861 -7,027 -7,027 -16,836 -14,123 -11,099 -
  QoQ % 117.30% 59.29% 0.00% 58.26% -19.21% -27.25% -
  Horiz. % -4.46% 25.78% 63.31% 63.31% 151.69% 127.25% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 37,934 47,373 65,068 71,386 76,720 71,424 62,003 -27.95%
  QoQ % -19.92% -27.19% -8.85% -6.95% 7.41% 15.19% -
  Horiz. % 61.18% 76.40% 104.94% 115.13% 123.74% 115.19% 100.00%
Net Worth 19,310 20,457 114,449 101,491 58,930 64,757 64,126 -55.11%
  QoQ % -5.61% -82.13% 12.77% 72.22% -9.00% 0.98% -
  Horiz. % 30.11% 31.90% 178.47% 158.27% 91.90% 100.98% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 19,310 20,457 114,449 101,491 58,930 64,757 64,126 -55.11%
  QoQ % -5.61% -82.13% 12.77% 72.22% -9.00% 0.98% -
  Horiz. % 30.11% 31.90% 178.47% 158.27% 91.90% 100.98% 100.00%
NOSH 19,310 20,457 84,222 76,666 41,738 43,844 42,111 -40.56%
  QoQ % -5.61% -75.71% 9.86% 83.68% -4.80% 4.12% -
  Horiz. % 45.86% 48.58% 200.00% 182.06% 99.11% 104.12% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 1.04 % -7.88 % -12.99 % -12.01 % -27.86 % -24.33 % -21.80 % -
  QoQ % 113.20% 39.34% -8.16% 56.89% -14.51% -11.61% -
  Horiz. % -4.77% 36.15% 59.59% 55.09% 127.80% 111.61% 100.00%
ROE 2.56 % -13.99 % -6.14 % -6.92 % -28.57 % -21.81 % -17.31 % -
  QoQ % 118.30% -127.85% 11.27% 75.78% -30.99% -26.00% -
  Horiz. % -14.79% 80.82% 35.47% 39.98% 165.05% 126.00% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 198.50 214.65 68.37 83.13 143.76 131.02 120.88 39.23%
  QoQ % -7.52% 213.95% -17.76% -42.17% 9.72% 8.39% -
  Horiz. % 164.21% 177.57% 56.56% 68.77% 118.93% 108.39% 100.00%
EPS 2.56 -13.99 -8.34 -9.17 -40.34 -32.21 -26.36 -
  QoQ % 118.30% -67.75% 9.05% 77.27% -25.24% -22.19% -
  Horiz. % -9.71% 53.07% 31.64% 34.79% 153.03% 122.19% 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 1.3589 1.3238 1.4119 1.4770 1.5228 -24.47%
  QoQ % 0.00% -26.41% 2.65% -6.24% -4.41% -3.01% -
  Horiz. % 65.67% 65.67% 89.24% 86.93% 92.72% 96.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 75.45 86.43 113.35 125.44 118.11 113.07 100.20 -17.25%
  QoQ % -12.70% -23.75% -9.64% 6.21% 4.46% 12.84% -
  Horiz. % 75.30% 86.26% 113.12% 125.19% 117.87% 112.84% 100.00%
EPS 0.97 -5.63 -13.83 -13.83 -33.14 -27.80 -21.85 -
  QoQ % 117.23% 59.29% 0.00% 58.27% -19.21% -27.23% -
  Horiz. % -4.44% 25.77% 63.30% 63.30% 151.67% 127.23% 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 0.3801 0.4027 2.2527 1.9977 1.1599 1.2746 1.2622 -55.11%
  QoQ % -5.61% -82.12% 12.76% 72.23% -9.00% 0.98% -
  Horiz. % 30.11% 31.90% 178.47% 158.27% 91.90% 100.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.3300 1.4300 1.4500 1.4600 0.9000 0.9400 1.2000 -
P/RPS 0.67 0.67 2.12 1.76 0.63 0.72 0.99 -22.94%
  QoQ % 0.00% -68.40% 20.45% 179.37% -12.50% -27.27% -
  Horiz. % 67.68% 67.68% 214.14% 177.78% 63.64% 72.73% 100.00%
P/EPS 51.88 -10.23 -17.38 -15.93 -2.23 -2.92 -4.55 -
  QoQ % 607.14% 41.14% -9.10% -614.35% 23.63% 35.82% -
  Horiz. % -1,140.22% 224.84% 381.98% 350.11% 49.01% 64.18% 100.00%
EY 1.93 -9.78 -5.75 -6.28 -44.82 -34.27 -21.96 -
  QoQ % 119.73% -70.09% 8.44% 85.99% -30.78% -56.06% -
  Horiz. % -8.79% 44.54% 26.18% 28.60% 204.10% 156.06% 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 1.33 1.43 1.07 1.10 0.64 0.64 0.79 41.56%
  QoQ % -6.99% 33.64% -2.73% 71.88% 0.00% -18.99% -
  Horiz. % 168.35% 181.01% 135.44% 139.24% 81.01% 81.01% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 25/11/09 28/08/09 22/05/09 26/02/09 28/11/08 -
Price 1.3300 1.4500 1.3200 1.4500 1.3600 0.9200 1.2600 -
P/RPS 0.67 0.68 1.93 1.74 0.95 0.70 1.04 -25.43%
  QoQ % -1.47% -64.77% 10.92% 83.16% 35.71% -32.69% -
  Horiz. % 64.42% 65.38% 185.58% 167.31% 91.35% 67.31% 100.00%
P/EPS 51.88 -10.37 -15.82 -15.82 -3.37 -2.86 -4.78 -
  QoQ % 600.29% 34.45% 0.00% -369.44% -17.83% 40.17% -
  Horiz. % -1,085.36% 216.95% 330.96% 330.96% 70.50% 59.83% 100.00%
EY 1.93 -9.64 -6.32 -6.32 -29.66 -35.01 -20.92 -
  QoQ % 120.02% -52.53% 0.00% 78.69% 15.28% -67.35% -
  Horiz. % -9.23% 46.08% 30.21% 30.21% 141.78% 167.35% 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 1.33 1.45 0.97 1.10 0.96 0.62 0.83 36.97%
  QoQ % -8.28% 49.48% -11.82% 14.58% 54.84% -25.30% -
  Horiz. % 160.24% 174.70% 116.87% 132.53% 115.66% 74.70% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers