Highlights

[PETONE] QoQ TTM Result on 2010-09-30 [#1]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 30-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Sep-2010  [#1]
Profit Trend QoQ -     11.52%    YoY -     66.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 30,541 32,169 33,600 31,383 30,987 38,331 43,912 -21.55%
  QoQ % -5.06% -4.26% 7.06% 1.28% -19.16% -12.71% -
  Horiz. % 69.55% 73.26% 76.52% 71.47% 70.57% 87.29% 100.00%
PBT -38,058 -15,524 -11,913 -4,110 -2,446 -2,693 -4,532 314.76%
  QoQ % -145.16% -30.31% -189.85% -68.03% 9.17% 40.58% -
  Horiz. % 839.76% 342.54% 262.86% 90.69% 53.97% 59.42% 100.00%
Tax 11,030 -187 177 359 -1,070 3,090 1,071 375.39%
  QoQ % 5,998.40% -205.65% -50.70% 133.55% -134.63% 188.52% -
  Horiz. % 1,029.88% -17.46% 16.53% 33.52% -99.91% 288.52% 100.00%
NP -27,028 -15,711 -11,736 -3,751 -3,516 397 -3,461 295.10%
  QoQ % -72.03% -33.87% -212.88% -6.68% -985.64% 111.47% -
  Horiz. % 780.93% 453.94% 339.09% 108.38% 101.59% -11.47% 100.00%
NP to SH -26,654 -13,871 -10,373 -2,388 -2,699 495 -2,861 344.57%
  QoQ % -92.16% -33.72% -334.38% 11.52% -645.25% 117.30% -
  Horiz. % 931.63% 484.83% 362.57% 83.47% 94.34% -17.30% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 57,569 47,880 45,336 35,134 34,503 37,934 47,373 13.92%
  QoQ % 20.24% 5.61% 29.04% 1.83% -9.04% -19.92% -
  Horiz. % 121.52% 101.07% 95.70% 74.16% 72.83% 80.08% 100.00%
Net Worth 25,664 33,853 3,391,699 41,303 41,370 19,310 20,457 16.37%
  QoQ % -24.19% -99.00% 8,111.71% -0.16% 114.24% -5.61% -
  Horiz. % 125.45% 165.48% 16,579.23% 201.90% 202.23% 94.39% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 25,664 33,853 3,391,699 41,303 41,370 19,310 20,457 16.37%
  QoQ % -24.19% -99.00% 8,111.71% -0.16% 114.24% -5.61% -
  Horiz. % 125.45% 165.48% 16,579.23% 201.90% 202.23% 94.39% 100.00%
NOSH 50,810 48,362 4,488,750 45,333 41,370 19,310 20,457 83.71%
  QoQ % 5.06% -98.92% 9,801.66% 9.58% 114.24% -5.61% -
  Horiz. % 248.37% 236.41% 21,941.81% 221.60% 202.23% 94.39% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -88.50 % -48.84 % -34.93 % -11.95 % -11.35 % 1.04 % -7.88 % 403.73%
  QoQ % -81.20% -39.82% -192.30% -5.29% -1,191.35% 113.20% -
  Horiz. % 1,123.10% 619.80% 443.27% 151.65% 144.04% -13.20% 100.00%
ROE -103.86 % -40.97 % -0.31 % -5.78 % -6.52 % 2.56 % -13.99 % 281.96%
  QoQ % -153.50% -13,116.13% 94.64% 11.35% -354.69% 118.30% -
  Horiz. % 742.39% 292.85% 2.22% 41.32% 46.60% -18.30% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 60.11 66.52 0.75 69.23 74.90 198.50 214.65 -57.30%
  QoQ % -9.64% 8,769.33% -98.92% -7.57% -62.27% -7.52% -
  Horiz. % 28.00% 30.99% 0.35% 32.25% 34.89% 92.48% 100.00%
EPS -52.46 -28.68 -0.23 -5.27 -6.52 2.56 -13.99 141.95%
  QoQ % -82.91% -12,369.57% 95.64% 19.17% -354.69% 118.30% -
  Horiz. % 374.98% 205.00% 1.64% 37.67% 46.60% -18.30% 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 0.5051 0.7000 0.7556 0.9111 1.0000 1.0000 1.0000 -36.66%
  QoQ % -27.84% -7.36% -17.07% -8.89% 0.00% 0.00% -
  Horiz. % 50.51% 70.00% 75.56% 91.11% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 60.11 63.32 66.14 61.77 60.99 75.45 86.43 -21.55%
  QoQ % -5.07% -4.26% 7.07% 1.28% -19.17% -12.70% -
  Horiz. % 69.55% 73.26% 76.52% 71.47% 70.57% 87.30% 100.00%
EPS -52.46 -27.30 -20.42 -4.70 -5.31 0.97 -5.63 344.62%
  QoQ % -92.16% -33.69% -334.47% 11.49% -647.42% 117.23% -
  Horiz. % 931.79% 484.90% 362.70% 83.48% 94.32% -17.23% 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 0.5052 0.6664 66.7594 0.8130 0.8143 0.3801 0.4027 16.37%
  QoQ % -24.19% -99.00% 8,111.49% -0.16% 114.23% -5.61% -
  Horiz. % 125.45% 165.48% 16,577.95% 201.89% 202.21% 94.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.5100 1.4000 1.3900 1.2200 1.3000 1.3300 1.4300 -
P/RPS 2.51 2.10 185.70 1.76 1.74 0.67 0.67 141.80%
  QoQ % 19.52% -98.87% 10,451.14% 1.15% 159.70% 0.00% -
  Horiz. % 374.63% 313.43% 27,716.42% 262.69% 259.70% 100.00% 100.00%
P/EPS -2.88 -4.88 -601.50 -23.16 -19.93 51.88 -10.23 -57.14%
  QoQ % 40.98% 99.19% -2,497.15% -16.21% -138.42% 607.14% -
  Horiz. % 28.15% 47.70% 5,879.77% 226.39% 194.82% -507.14% 100.00%
EY -34.74 -20.49 -0.17 -4.32 -5.02 1.93 -9.78 133.35%
  QoQ % -69.55% -11,952.94% 96.06% 13.94% -360.10% 119.73% -
  Horiz. % 355.21% 209.51% 1.74% 44.17% 51.33% -19.73% 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 2.99 2.00 1.84 1.34 1.30 1.33 1.43 63.74%
  QoQ % 49.50% 8.70% 37.31% 3.08% -2.26% -6.99% -
  Horiz. % 209.09% 139.86% 128.67% 93.71% 90.91% 93.01% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 29/08/11 31/05/11 25/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 1.3800 1.4300 1.4700 1.1400 1.2700 1.3300 1.4500 -
P/RPS 2.30 2.15 196.38 1.65 1.70 0.67 0.68 125.83%
  QoQ % 6.98% -98.91% 11,801.82% -2.94% 153.73% -1.47% -
  Horiz. % 338.24% 316.18% 28,879.41% 242.65% 250.00% 98.53% 100.00%
P/EPS -2.63 -4.99 -636.12 -21.64 -19.47 51.88 -10.37 -60.03%
  QoQ % 47.29% 99.22% -2,839.56% -11.15% -137.53% 600.29% -
  Horiz. % 25.36% 48.12% 6,134.23% 208.68% 187.75% -500.29% 100.00%
EY -38.01 -20.06 -0.16 -4.62 -5.14 1.93 -9.64 150.21%
  QoQ % -89.48% -12,437.50% 96.54% 10.12% -366.32% 120.02% -
  Horiz. % 394.29% 208.09% 1.66% 47.93% 53.32% -20.02% 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 2.73 2.04 1.95 1.25 1.27 1.33 1.45 52.65%
  QoQ % 33.82% 4.62% 56.00% -1.57% -4.51% -8.28% -
  Horiz. % 188.28% 140.69% 134.48% 86.21% 87.59% 91.72% 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