Highlights

[PETONE] QoQ TTM Result on 2009-09-30 [#1]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 25-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Sep-2009  [#1]
Profit Trend QoQ -     0.00%    YoY -     36.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 30,987 38,331 43,912 57,586 63,732 60,004 57,446 -33.81%
  QoQ % -19.16% -12.71% -23.75% -9.64% 6.21% 4.45% -
  Horiz. % 53.94% 66.73% 76.44% 100.24% 110.94% 104.45% 100.00%
PBT -2,446 -2,693 -4,532 -5,180 -5,370 -9,510 -7,967 -54.59%
  QoQ % 9.17% 40.58% 12.51% 3.54% 43.53% -19.37% -
  Horiz. % 30.70% 33.80% 56.88% 65.02% 67.40% 119.37% 100.00%
Tax -1,070 3,090 1,071 -2,302 -2,284 -7,206 -6,011 -68.46%
  QoQ % -134.63% 188.52% 146.52% -0.79% 68.30% -19.88% -
  Horiz. % 17.80% -51.41% -17.82% 38.30% 38.00% 119.88% 100.00%
NP -3,516 397 -3,461 -7,482 -7,654 -16,716 -13,978 -60.25%
  QoQ % -985.64% 111.47% 53.74% 2.25% 54.21% -19.59% -
  Horiz. % 25.15% -2.84% 24.76% 53.53% 54.76% 119.59% 100.00%
NP to SH -2,699 495 -2,861 -7,027 -7,027 -16,836 -14,123 -66.92%
  QoQ % -645.25% 117.30% 59.29% 0.00% 58.26% -19.21% -
  Horiz. % 19.11% -3.50% 20.26% 49.76% 49.76% 119.21% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 34,503 37,934 47,373 65,068 71,386 76,720 71,424 -38.52%
  QoQ % -9.04% -19.92% -27.19% -8.85% -6.95% 7.41% -
  Horiz. % 48.31% 53.11% 66.33% 91.10% 99.95% 107.41% 100.00%
Net Worth 41,370 19,310 20,457 114,449 101,491 58,930 64,757 -25.88%
  QoQ % 114.24% -5.61% -82.13% 12.77% 72.22% -9.00% -
  Horiz. % 63.89% 29.82% 31.59% 176.73% 156.72% 91.00% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 41,370 19,310 20,457 114,449 101,491 58,930 64,757 -25.88%
  QoQ % 114.24% -5.61% -82.13% 12.77% 72.22% -9.00% -
  Horiz. % 63.89% 29.82% 31.59% 176.73% 156.72% 91.00% 100.00%
NOSH 41,370 19,310 20,457 84,222 76,666 41,738 43,844 -3.81%
  QoQ % 114.24% -5.61% -75.71% 9.86% 83.68% -4.80% -
  Horiz. % 94.36% 44.04% 46.66% 192.09% 174.86% 95.20% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -11.35 % 1.04 % -7.88 % -12.99 % -12.01 % -27.86 % -24.33 % -39.93%
  QoQ % -1,191.35% 113.20% 39.34% -8.16% 56.89% -14.51% -
  Horiz. % 46.65% -4.27% 32.39% 53.39% 49.36% 114.51% 100.00%
ROE -6.52 % 2.56 % -13.99 % -6.14 % -6.92 % -28.57 % -21.81 % -55.39%
  QoQ % -354.69% 118.30% -127.85% 11.27% 75.78% -30.99% -
  Horiz. % 29.89% -11.74% 64.14% 28.15% 31.73% 130.99% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 74.90 198.50 214.65 68.37 83.13 143.76 131.02 -31.19%
  QoQ % -62.27% -7.52% 213.95% -17.76% -42.17% 9.72% -
  Horiz. % 57.17% 151.50% 163.83% 52.18% 63.45% 109.72% 100.00%
EPS -6.52 2.56 -13.99 -8.34 -9.17 -40.34 -32.21 -65.63%
  QoQ % -354.69% 118.30% -67.75% 9.05% 77.27% -25.24% -
  Horiz. % 20.24% -7.95% 43.43% 25.89% 28.47% 125.24% 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 1.0000 1.3589 1.3238 1.4119 1.4770 -22.95%
  QoQ % 0.00% 0.00% -26.41% 2.65% -6.24% -4.41% -
  Horiz. % 67.70% 67.70% 67.70% 92.00% 89.63% 95.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 60.99 75.45 86.43 113.35 125.44 118.11 113.07 -33.81%
  QoQ % -19.17% -12.70% -23.75% -9.64% 6.21% 4.46% -
  Horiz. % 53.94% 66.73% 76.44% 100.25% 110.94% 104.46% 100.00%
EPS -5.31 0.97 -5.63 -13.83 -13.83 -33.14 -27.80 -66.93%
  QoQ % -647.42% 117.23% 59.29% 0.00% 58.27% -19.21% -
  Horiz. % 19.10% -3.49% 20.25% 49.75% 49.75% 119.21% 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 0.8143 0.3801 0.4027 2.2527 1.9977 1.1599 1.2746 -25.88%
  QoQ % 114.23% -5.61% -82.12% 12.76% 72.23% -9.00% -
  Horiz. % 63.89% 29.82% 31.59% 176.74% 156.73% 91.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.3000 1.3300 1.4300 1.4500 1.4600 0.9000 0.9400 -
P/RPS 1.74 0.67 0.67 2.12 1.76 0.63 0.72 80.38%
  QoQ % 159.70% 0.00% -68.40% 20.45% 179.37% -12.50% -
  Horiz. % 241.67% 93.06% 93.06% 294.44% 244.44% 87.50% 100.00%
P/EPS -19.93 51.88 -10.23 -17.38 -15.93 -2.23 -2.92 261.09%
  QoQ % -138.42% 607.14% 41.14% -9.10% -614.35% 23.63% -
  Horiz. % 682.53% -1,776.71% 350.34% 595.21% 545.55% 76.37% 100.00%
EY -5.02 1.93 -9.78 -5.75 -6.28 -44.82 -34.27 -72.31%
  QoQ % -360.10% 119.73% -70.09% 8.44% 85.99% -30.78% -
  Horiz. % 14.65% -5.63% 28.54% 16.78% 18.33% 130.78% 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 1.30 1.33 1.43 1.07 1.10 0.64 0.64 60.60%
  QoQ % -2.26% -6.99% 33.64% -2.73% 71.88% 0.00% -
  Horiz. % 203.12% 207.81% 223.44% 167.19% 171.88% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 25/02/10 25/11/09 28/08/09 22/05/09 26/02/09 -
Price 1.2700 1.3300 1.4500 1.3200 1.4500 1.3600 0.9200 -
P/RPS 1.70 0.67 0.68 1.93 1.74 0.95 0.70 80.97%
  QoQ % 153.73% -1.47% -64.77% 10.92% 83.16% 35.71% -
  Horiz. % 242.86% 95.71% 97.14% 275.71% 248.57% 135.71% 100.00%
P/EPS -19.47 51.88 -10.37 -15.82 -15.82 -3.37 -2.86 260.46%
  QoQ % -137.53% 600.29% 34.45% 0.00% -369.44% -17.83% -
  Horiz. % 680.77% -1,813.99% 362.59% 553.15% 553.15% 117.83% 100.00%
EY -5.14 1.93 -9.64 -6.32 -6.32 -29.66 -35.01 -72.27%
  QoQ % -366.32% 120.02% -52.53% 0.00% 78.69% 15.28% -
  Horiz. % 14.68% -5.51% 27.53% 18.05% 18.05% 84.72% 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 1.27 1.33 1.45 0.97 1.10 0.96 0.62 61.50%
  QoQ % -4.51% -8.28% 49.48% -11.82% 14.58% 54.84% -
  Horiz. % 204.84% 214.52% 233.87% 156.45% 177.42% 154.84% 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.
 


 

218  214  517  1347 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.020.00 
 HSI-H8F 0.415+0.02 
 XOX 0.0450.00 
 HSI-C7K 0.34-0.02 
 TANCO 0.0750.00 
 SAPNRG 0.285-0.005 
 SPRING 0.255+0.025 
 MFLOUR 0.720.00 
 DGB 0.165+0.005 
 IFCAMSC 0.52+0.03 
Partners & Brokers