Highlights

[PETONE] QoQ TTM Result on 2009-12-31 [#2]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Dec-2009  [#2]
Profit Trend QoQ -     59.29%    YoY -     79.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 31,383 30,987 38,331 43,912 57,586 63,732 60,004 -35.06%
  QoQ % 1.28% -19.16% -12.71% -23.75% -9.64% 6.21% -
  Horiz. % 52.30% 51.64% 63.88% 73.18% 95.97% 106.21% 100.00%
PBT -4,110 -2,446 -2,693 -4,532 -5,180 -5,370 -9,510 -42.81%
  QoQ % -68.03% 9.17% 40.58% 12.51% 3.54% 43.53% -
  Horiz. % 43.22% 25.72% 28.32% 47.66% 54.47% 56.47% 100.00%
Tax 359 -1,070 3,090 1,071 -2,302 -2,284 -7,206 -
  QoQ % 133.55% -134.63% 188.52% 146.52% -0.79% 68.30% -
  Horiz. % -4.98% 14.85% -42.88% -14.86% 31.95% 31.70% 100.00%
NP -3,751 -3,516 397 -3,461 -7,482 -7,654 -16,716 -63.04%
  QoQ % -6.68% -985.64% 111.47% 53.74% 2.25% 54.21% -
  Horiz. % 22.44% 21.03% -2.37% 20.70% 44.76% 45.79% 100.00%
NP to SH -2,388 -2,699 495 -2,861 -7,027 -7,027 -16,836 -72.77%
  QoQ % 11.52% -645.25% 117.30% 59.29% 0.00% 58.26% -
  Horiz. % 14.18% 16.03% -2.94% 16.99% 41.74% 41.74% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 35,134 34,503 37,934 47,373 65,068 71,386 76,720 -40.56%
  QoQ % 1.83% -9.04% -19.92% -27.19% -8.85% -6.95% -
  Horiz. % 45.80% 44.97% 49.44% 61.75% 84.81% 93.05% 100.00%
Net Worth 41,303 41,370 19,310 20,457 114,449 101,491 58,930 -21.08%
  QoQ % -0.16% 114.24% -5.61% -82.13% 12.77% 72.22% -
  Horiz. % 70.09% 70.20% 32.77% 34.71% 194.21% 172.22% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 41,303 41,370 19,310 20,457 114,449 101,491 58,930 -21.08%
  QoQ % -0.16% 114.24% -5.61% -82.13% 12.77% 72.22% -
  Horiz. % 70.09% 70.20% 32.77% 34.71% 194.21% 172.22% 100.00%
NOSH 45,333 41,370 19,310 20,457 84,222 76,666 41,738 5.66%
  QoQ % 9.58% 114.24% -5.61% -75.71% 9.86% 83.68% -
  Horiz. % 108.61% 99.12% 46.27% 49.01% 201.79% 183.68% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -11.95 % -11.35 % 1.04 % -7.88 % -12.99 % -12.01 % -27.86 % -43.10%
  QoQ % -5.29% -1,191.35% 113.20% 39.34% -8.16% 56.89% -
  Horiz. % 42.89% 40.74% -3.73% 28.28% 46.63% 43.11% 100.00%
ROE -5.78 % -6.52 % 2.56 % -13.99 % -6.14 % -6.92 % -28.57 % -65.50%
  QoQ % 11.35% -354.69% 118.30% -127.85% 11.27% 75.78% -
  Horiz. % 20.23% 22.82% -8.96% 48.97% 21.49% 24.22% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 69.23 74.90 198.50 214.65 68.37 83.13 143.76 -38.53%
  QoQ % -7.57% -62.27% -7.52% 213.95% -17.76% -42.17% -
  Horiz. % 48.16% 52.10% 138.08% 149.31% 47.56% 57.83% 100.00%
EPS -5.27 -6.52 2.56 -13.99 -8.34 -9.17 -40.34 -74.22%
  QoQ % 19.17% -354.69% 118.30% -67.75% 9.05% 77.27% -
  Horiz. % 13.06% 16.16% -6.35% 34.68% 20.67% 22.73% 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 0.9111 1.0000 1.0000 1.0000 1.3589 1.3238 1.4119 -25.31%
  QoQ % -8.89% 0.00% 0.00% -26.41% 2.65% -6.24% -
  Horiz. % 64.53% 70.83% 70.83% 70.83% 96.25% 93.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 61.77 60.99 75.45 86.43 113.35 125.44 118.11 -35.06%
  QoQ % 1.28% -19.17% -12.70% -23.75% -9.64% 6.21% -
  Horiz. % 52.30% 51.64% 63.88% 73.18% 95.97% 106.21% 100.00%
EPS -4.70 -5.31 0.97 -5.63 -13.83 -13.83 -33.14 -72.77%
  QoQ % 11.49% -647.42% 117.23% 59.29% 0.00% 58.27% -
  Horiz. % 14.18% 16.02% -2.93% 16.99% 41.73% 41.73% 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 0.8130 0.8143 0.3801 0.4027 2.2527 1.9977 1.1599 -21.08%
  QoQ % -0.16% 114.23% -5.61% -82.12% 12.76% 72.23% -
  Horiz. % 70.09% 70.20% 32.77% 34.72% 194.22% 172.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.2200 1.3000 1.3300 1.4300 1.4500 1.4600 0.9000 -
P/RPS 1.76 1.74 0.67 0.67 2.12 1.76 0.63 98.23%
  QoQ % 1.15% 159.70% 0.00% -68.40% 20.45% 179.37% -
  Horiz. % 279.37% 276.19% 106.35% 106.35% 336.51% 279.37% 100.00%
P/EPS -23.16 -19.93 51.88 -10.23 -17.38 -15.93 -2.23 375.34%
  QoQ % -16.21% -138.42% 607.14% 41.14% -9.10% -614.35% -
  Horiz. % 1,038.56% 893.72% -2,326.46% 458.74% 779.37% 714.35% 100.00%
EY -4.32 -5.02 1.93 -9.78 -5.75 -6.28 -44.82 -78.95%
  QoQ % 13.94% -360.10% 119.73% -70.09% 8.44% 85.99% -
  Horiz. % 9.64% 11.20% -4.31% 21.82% 12.83% 14.01% 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 1.34 1.30 1.33 1.43 1.07 1.10 0.64 63.59%
  QoQ % 3.08% -2.26% -6.99% 33.64% -2.73% 71.88% -
  Horiz. % 209.38% 203.12% 207.81% 223.44% 167.19% 171.88% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 25/11/09 28/08/09 22/05/09 -
Price 1.1400 1.2700 1.3300 1.4500 1.3200 1.4500 1.3600 -
P/RPS 1.65 1.70 0.67 0.68 1.93 1.74 0.95 44.44%
  QoQ % -2.94% 153.73% -1.47% -64.77% 10.92% 83.16% -
  Horiz. % 173.68% 178.95% 70.53% 71.58% 203.16% 183.16% 100.00%
P/EPS -21.64 -19.47 51.88 -10.37 -15.82 -15.82 -3.37 245.09%
  QoQ % -11.15% -137.53% 600.29% 34.45% 0.00% -369.44% -
  Horiz. % 642.14% 577.74% -1,539.47% 307.72% 469.44% 469.44% 100.00%
EY -4.62 -5.14 1.93 -9.64 -6.32 -6.32 -29.66 -71.02%
  QoQ % 10.12% -366.32% 120.02% -52.53% 0.00% 78.69% -
  Horiz. % 15.58% 17.33% -6.51% 32.50% 21.31% 21.31% 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 1.25 1.27 1.33 1.45 0.97 1.10 0.96 19.22%
  QoQ % -1.57% -4.51% -8.28% 49.48% -11.82% 14.58% -
  Horiz. % 130.21% 132.29% 138.54% 151.04% 101.04% 114.58% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers