Highlights

[PETONE] QoQ TTM Result on 2011-06-30 [#4]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 29-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Jun-2011  [#4]
Profit Trend QoQ -     -92.16%    YoY -     -887.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 31,209 31,361 31,251 30,541 32,169 33,600 31,383 -0.37%
  QoQ % -0.48% 0.35% 2.32% -5.06% -4.26% 7.06% -
  Horiz. % 99.45% 99.93% 99.58% 97.32% 102.50% 107.06% 100.00%
PBT -21,924 -24,534 -30,532 -38,058 -15,524 -11,913 -4,110 204.98%
  QoQ % 10.64% 19.64% 19.78% -145.16% -30.31% -189.85% -
  Horiz. % 533.43% 596.93% 742.87% 925.99% 377.71% 289.85% 100.00%
Tax 8,958 8,632 8,356 11,030 -187 177 359 752.24%
  QoQ % 3.78% 3.30% -24.24% 5,998.40% -205.65% -50.70% -
  Horiz. % 2,495.26% 2,404.46% 2,327.58% 3,072.42% -52.09% 49.30% 100.00%
NP -12,966 -15,902 -22,176 -27,028 -15,711 -11,736 -3,751 128.44%
  QoQ % 18.46% 28.29% 17.95% -72.03% -33.87% -212.88% -
  Horiz. % 345.67% 423.94% 591.20% 720.55% 418.85% 312.88% 100.00%
NP to SH -12,966 -15,902 -22,176 -26,654 -13,871 -10,373 -2,388 208.60%
  QoQ % 18.46% 28.29% 16.80% -92.16% -33.72% -334.38% -
  Horiz. % 542.96% 665.91% 928.64% 1,116.16% 580.86% 434.38% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 44,175 47,263 53,427 57,569 47,880 45,336 35,134 16.48%
  QoQ % -6.53% -11.54% -7.19% 20.24% 5.61% 29.04% -
  Horiz. % 125.73% 134.52% 152.07% 163.86% 136.28% 129.04% 100.00%
Net Worth 28,237 29,046 30,245 25,664 33,853 3,391,699 41,303 -22.38%
  QoQ % -2.78% -3.96% 17.85% -24.19% -99.00% 8,111.71% -
  Horiz. % 68.37% 70.32% 73.23% 62.14% 81.96% 8,211.71% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 28,237 29,046 30,245 25,664 33,853 3,391,699 41,303 -22.38%
  QoQ % -2.78% -3.96% 17.85% -24.19% -99.00% 8,111.71% -
  Horiz. % 68.37% 70.32% 73.23% 62.14% 81.96% 8,211.71% 100.00%
NOSH 50,786 50,673 50,806 50,810 48,362 4,488,750 45,333 7.86%
  QoQ % 0.22% -0.26% -0.01% 5.06% -98.92% 9,801.66% -
  Horiz. % 112.03% 111.78% 112.07% 112.08% 106.68% 9,901.66% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -41.55 % -50.71 % -70.96 % -88.50 % -48.84 % -34.93 % -11.95 % 129.34%
  QoQ % 18.06% 28.54% 19.82% -81.20% -39.82% -192.30% -
  Horiz. % 347.70% 424.35% 593.81% 740.59% 408.70% 292.30% 100.00%
ROE -45.92 % -54.75 % -73.32 % -103.86 % -40.97 % -0.31 % -5.78 % 297.65%
  QoQ % 16.13% 25.33% 29.40% -153.50% -13,116.13% 94.64% -
  Horiz. % 794.46% 947.23% 1,268.51% 1,796.89% 708.82% 5.36% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 61.45 61.89 61.51 60.11 66.52 0.75 69.23 -7.63%
  QoQ % -0.71% 0.62% 2.33% -9.64% 8,769.33% -98.92% -
  Horiz. % 88.76% 89.40% 88.85% 86.83% 96.09% 1.08% 100.00%
EPS -25.53 -31.38 -43.65 -52.46 -28.68 -0.23 -5.27 186.03%
  QoQ % 18.64% 28.11% 16.79% -82.91% -12,369.57% 95.64% -
  Horiz. % 484.44% 595.45% 828.27% 995.45% 544.21% 4.36% 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 0.5560 0.5732 0.5953 0.5051 0.7000 0.7556 0.9111 -28.03%
  QoQ % -3.00% -3.71% 17.86% -27.84% -7.36% -17.07% -
  Horiz. % 61.03% 62.91% 65.34% 55.44% 76.83% 82.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 61.43 61.73 61.51 60.11 63.32 66.14 61.77 -0.37%
  QoQ % -0.49% 0.36% 2.33% -5.07% -4.26% 7.07% -
  Horiz. % 99.45% 99.94% 99.58% 97.31% 102.51% 107.07% 100.00%
EPS -25.52 -31.30 -43.65 -52.46 -27.30 -20.42 -4.70 208.61%
  QoQ % 18.47% 28.29% 16.79% -92.16% -33.69% -334.47% -
  Horiz. % 542.98% 665.96% 928.72% 1,116.17% 580.85% 434.47% 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 0.5558 0.5717 0.5953 0.5052 0.6664 66.7594 0.8130 -22.38%
  QoQ % -2.78% -3.96% 17.83% -24.19% -99.00% 8,111.49% -
  Horiz. % 68.36% 70.32% 73.22% 62.14% 81.97% 8,211.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.9000 0.8600 1.1700 1.5100 1.4000 1.3900 1.2200 -
P/RPS 1.46 1.39 1.90 2.51 2.10 185.70 1.76 -11.70%
  QoQ % 5.04% -26.84% -24.30% 19.52% -98.87% 10,451.14% -
  Horiz. % 82.95% 78.98% 107.95% 142.61% 119.32% 10,551.14% 100.00%
P/EPS -3.53 -2.74 -2.68 -2.88 -4.88 -601.50 -23.16 -71.43%
  QoQ % -28.83% -2.24% 6.94% 40.98% 99.19% -2,497.15% -
  Horiz. % 15.24% 11.83% 11.57% 12.44% 21.07% 2,597.15% 100.00%
EY -28.37 -36.49 -37.31 -34.74 -20.49 -0.17 -4.32 250.28%
  QoQ % 22.25% 2.20% -7.40% -69.55% -11,952.94% 96.06% -
  Horiz. % 656.71% 844.68% 863.66% 804.17% 474.31% 3.94% 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 1.62 1.50 1.97 2.99 2.00 1.84 1.34 13.47%
  QoQ % 8.00% -23.86% -34.11% 49.50% 8.70% 37.31% -
  Horiz. % 120.90% 111.94% 147.01% 223.13% 149.25% 137.31% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 02/07/12 02/07/12 02/07/12 29/08/11 31/05/11 25/02/11 30/11/10 -
Price 0.6900 0.6900 0.6900 1.3800 1.4300 1.4700 1.1400 -
P/RPS 1.12 1.11 1.12 2.30 2.15 196.38 1.65 -22.75%
  QoQ % 0.90% -0.89% -51.30% 6.98% -98.91% 11,801.82% -
  Horiz. % 67.88% 67.27% 67.88% 139.39% 130.30% 11,901.82% 100.00%
P/EPS -2.70 -2.20 -1.58 -2.63 -4.99 -636.12 -21.64 -75.00%
  QoQ % -22.73% -39.24% 39.92% 47.29% 99.22% -2,839.56% -
  Horiz. % 12.48% 10.17% 7.30% 12.15% 23.06% 2,939.56% 100.00%
EY -37.00 -45.48 -63.26 -38.01 -20.06 -0.16 -4.62 299.78%
  QoQ % 18.65% 28.11% -66.43% -89.48% -12,437.50% 96.54% -
  Horiz. % 800.87% 984.42% 1,369.26% 822.73% 434.20% 3.46% 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 1.24 1.20 1.16 2.73 2.04 1.95 1.25 -0.53%
  QoQ % 3.33% 3.45% -57.51% 33.82% 4.62% 56.00% -
  Horiz. % 99.20% 96.00% 92.80% 218.40% 163.20% 156.00% 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.
 


 

332  227  536  1096 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.065+0.01 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.25+0.005 
 HSI-C5H 0.285+0.015 
 SAPNRG 0.29-0.01 
 DAYANG 0.91+0.02 
 EKOVEST 0.7750.00 
 BARAKAH 0.04-0.01 
Partners & Brokers