Highlights

[PETONE] QoQ TTM Result on 2010-06-30 [#4]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 30-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Jun-2010  [#4]
Profit Trend QoQ -     -645.25%    YoY -     61.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 32,169 33,600 31,383 30,987 38,331 43,912 57,586 -32.20%
  QoQ % -4.26% 7.06% 1.28% -19.16% -12.71% -23.75% -
  Horiz. % 55.86% 58.35% 54.50% 53.81% 66.56% 76.25% 100.00%
PBT -15,524 -11,913 -4,110 -2,446 -2,693 -4,532 -5,180 108.00%
  QoQ % -30.31% -189.85% -68.03% 9.17% 40.58% 12.51% -
  Horiz. % 299.69% 229.98% 79.34% 47.22% 51.99% 87.49% 100.00%
Tax -187 177 359 -1,070 3,090 1,071 -2,302 -81.27%
  QoQ % -205.65% -50.70% 133.55% -134.63% 188.52% 146.52% -
  Horiz. % 8.12% -7.69% -15.60% 46.48% -134.23% -46.52% 100.00%
NP -15,711 -11,736 -3,751 -3,516 397 -3,461 -7,482 64.05%
  QoQ % -33.87% -212.88% -6.68% -985.64% 111.47% 53.74% -
  Horiz. % 209.98% 156.86% 50.13% 46.99% -5.31% 46.26% 100.00%
NP to SH -13,871 -10,373 -2,388 -2,699 495 -2,861 -7,027 57.42%
  QoQ % -33.72% -334.38% 11.52% -645.25% 117.30% 59.29% -
  Horiz. % 197.40% 147.62% 33.98% 38.41% -7.04% 40.71% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 47,880 45,336 35,134 34,503 37,934 47,373 65,068 -18.51%
  QoQ % 5.61% 29.04% 1.83% -9.04% -19.92% -27.19% -
  Horiz. % 73.58% 69.67% 54.00% 53.03% 58.30% 72.81% 100.00%
Net Worth 33,853 3,391,699 41,303 41,370 19,310 20,457 114,449 -55.64%
  QoQ % -99.00% 8,111.71% -0.16% 114.24% -5.61% -82.13% -
  Horiz. % 29.58% 2,963.49% 36.09% 36.15% 16.87% 17.87% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 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
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 33,853 3,391,699 41,303 41,370 19,310 20,457 114,449 -55.64%
  QoQ % -99.00% 8,111.71% -0.16% 114.24% -5.61% -82.13% -
  Horiz. % 29.58% 2,963.49% 36.09% 36.15% 16.87% 17.87% 100.00%
NOSH 48,362 4,488,750 45,333 41,370 19,310 20,457 84,222 -30.94%
  QoQ % -98.92% 9,801.66% 9.58% 114.24% -5.61% -75.71% -
  Horiz. % 57.42% 5,329.65% 53.83% 49.12% 22.93% 24.29% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -48.84 % -34.93 % -11.95 % -11.35 % 1.04 % -7.88 % -12.99 % 141.99%
  QoQ % -39.82% -192.30% -5.29% -1,191.35% 113.20% 39.34% -
  Horiz. % 375.98% 268.90% 91.99% 87.37% -8.01% 60.66% 100.00%
ROE -40.97 % -0.31 % -5.78 % -6.52 % 2.56 % -13.99 % -6.14 % 254.84%
  QoQ % -13,116.13% 94.64% 11.35% -354.69% 118.30% -127.85% -
  Horiz. % 667.26% 5.05% 94.14% 106.19% -41.69% 227.85% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 66.52 0.75 69.23 74.90 198.50 214.65 68.37 -1.81%
  QoQ % 8,769.33% -98.92% -7.57% -62.27% -7.52% 213.95% -
  Horiz. % 97.29% 1.10% 101.26% 109.55% 290.33% 313.95% 100.00%
EPS -28.68 -0.23 -5.27 -6.52 2.56 -13.99 -8.34 128.00%
  QoQ % -12,369.57% 95.64% 19.17% -354.69% 118.30% -67.75% -
  Horiz. % 343.88% 2.76% 63.19% 78.18% -30.70% 167.75% 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 0.7000 0.7556 0.9111 1.0000 1.0000 1.0000 1.3589 -35.77%
  QoQ % -7.36% -17.07% -8.89% 0.00% 0.00% -26.41% -
  Horiz. % 51.51% 55.60% 67.05% 73.59% 73.59% 73.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 63.32 66.14 61.77 60.99 75.45 86.43 113.35 -32.20%
  QoQ % -4.26% 7.07% 1.28% -19.17% -12.70% -23.75% -
  Horiz. % 55.86% 58.35% 54.49% 53.81% 66.56% 76.25% 100.00%
EPS -27.30 -20.42 -4.70 -5.31 0.97 -5.63 -13.83 57.42%
  QoQ % -33.69% -334.47% 11.49% -647.42% 117.23% 59.29% -
  Horiz. % 197.40% 147.65% 33.98% 38.39% -7.01% 40.71% 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 0.6664 66.7594 0.8130 0.8143 0.3801 0.4027 2.2527 -55.64%
  QoQ % -99.00% 8,111.49% -0.16% 114.23% -5.61% -82.12% -
  Horiz. % 29.58% 2,963.53% 36.09% 36.15% 16.87% 17.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.4000 1.3900 1.2200 1.3000 1.3300 1.4300 1.4500 -
P/RPS 2.10 185.70 1.76 1.74 0.67 0.67 2.12 -0.63%
  QoQ % -98.87% 10,451.14% 1.15% 159.70% 0.00% -68.40% -
  Horiz. % 99.06% 8,759.43% 83.02% 82.08% 31.60% 31.60% 100.00%
P/EPS -4.88 -601.50 -23.16 -19.93 51.88 -10.23 -17.38 -57.15%
  QoQ % 99.19% -2,497.15% -16.21% -138.42% 607.14% 41.14% -
  Horiz. % 28.08% 3,460.87% 133.26% 114.67% -298.50% 58.86% 100.00%
EY -20.49 -0.17 -4.32 -5.02 1.93 -9.78 -5.75 133.48%
  QoQ % -11,952.94% 96.06% 13.94% -360.10% 119.73% -70.09% -
  Horiz. % 356.35% 2.96% 75.13% 87.30% -33.57% 170.09% 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 2.00 1.84 1.34 1.30 1.33 1.43 1.07 51.80%
  QoQ % 8.70% 37.31% 3.08% -2.26% -6.99% 33.64% -
  Horiz. % 186.92% 171.96% 125.23% 121.50% 124.30% 133.64% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 25/02/11 30/11/10 30/08/10 31/05/10 25/02/10 25/11/09 -
Price 1.4300 1.4700 1.1400 1.2700 1.3300 1.4500 1.3200 -
P/RPS 2.15 196.38 1.65 1.70 0.67 0.68 1.93 7.47%
  QoQ % -98.91% 11,801.82% -2.94% 153.73% -1.47% -64.77% -
  Horiz. % 111.40% 10,175.13% 85.49% 88.08% 34.72% 35.23% 100.00%
P/EPS -4.99 -636.12 -21.64 -19.47 51.88 -10.37 -15.82 -53.70%
  QoQ % 99.22% -2,839.56% -11.15% -137.53% 600.29% 34.45% -
  Horiz. % 31.54% 4,020.99% 136.79% 123.07% -327.94% 65.55% 100.00%
EY -20.06 -0.16 -4.62 -5.14 1.93 -9.64 -6.32 116.13%
  QoQ % -12,437.50% 96.54% 10.12% -366.32% 120.02% -52.53% -
  Horiz. % 317.41% 2.53% 73.10% 81.33% -30.54% 152.53% 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 2.04 1.95 1.25 1.27 1.33 1.45 0.97 64.22%
  QoQ % 4.62% 56.00% -1.57% -4.51% -8.28% 49.48% -
  Horiz. % 210.31% 201.03% 128.87% 130.93% 137.11% 149.48% 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.
 


 

215  258  555  1227 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.14-0.01 
 BJLAND 0.235+0.01 
 HSI-C7F 0.38-0.05 
 HSI-H6P 0.19+0.03 
 JAKS 0.845+0.025 
 NETX 0.0150.00 
 HSI-C7E 0.195-0.045 
 MNC 0.0750.00 
 GPACKET-WB 0.1750.00 
 HSI-H6Q 0.41+0.06 
Partners & Brokers