Highlights

[PETONE] QoQ TTM Result on 2010-12-31 [#2]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     -334.38%    YoY -     -262.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 31,251 30,541 32,169 33,600 31,383 30,987 38,331 -12.72%
  QoQ % 2.32% -5.06% -4.26% 7.06% 1.28% -19.16% -
  Horiz. % 81.53% 79.68% 83.92% 87.66% 81.87% 80.84% 100.00%
PBT -30,532 -38,058 -15,524 -11,913 -4,110 -2,446 -2,693 403.93%
  QoQ % 19.78% -145.16% -30.31% -189.85% -68.03% 9.17% -
  Horiz. % 1,133.75% 1,413.22% 576.46% 442.37% 152.62% 90.83% 100.00%
Tax 8,356 11,030 -187 177 359 -1,070 3,090 93.98%
  QoQ % -24.24% 5,998.40% -205.65% -50.70% 133.55% -134.63% -
  Horiz. % 270.42% 356.96% -6.05% 5.73% 11.62% -34.63% 100.00%
NP -22,176 -27,028 -15,711 -11,736 -3,751 -3,516 397 -
  QoQ % 17.95% -72.03% -33.87% -212.88% -6.68% -985.64% -
  Horiz. % -5,585.89% -6,808.06% -3,957.43% -2,956.17% -944.84% -885.64% 100.00%
NP to SH -22,176 -26,654 -13,871 -10,373 -2,388 -2,699 495 -
  QoQ % 16.80% -92.16% -33.72% -334.38% 11.52% -645.25% -
  Horiz. % -4,480.00% -5,384.65% -2,802.22% -2,095.56% -482.42% -545.25% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 53,427 57,569 47,880 45,336 35,134 34,503 37,934 25.62%
  QoQ % -7.19% 20.24% 5.61% 29.04% 1.83% -9.04% -
  Horiz. % 140.84% 151.76% 126.22% 119.51% 92.62% 90.96% 100.00%
Net Worth 30,245 25,664 33,853 3,391,699 41,303 41,370 19,310 34.83%
  QoQ % 17.85% -24.19% -99.00% 8,111.71% -0.16% 114.24% -
  Horiz. % 156.63% 132.90% 175.31% 17,564.16% 213.89% 214.24% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 30,245 25,664 33,853 3,391,699 41,303 41,370 19,310 34.83%
  QoQ % 17.85% -24.19% -99.00% 8,111.71% -0.16% 114.24% -
  Horiz. % 156.63% 132.90% 175.31% 17,564.16% 213.89% 214.24% 100.00%
NOSH 50,806 50,810 48,362 4,488,750 45,333 41,370 19,310 90.47%
  QoQ % -0.01% 5.06% -98.92% 9,801.66% 9.58% 114.24% -
  Horiz. % 263.10% 263.12% 250.45% 23,245.31% 234.76% 214.24% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -70.96 % -88.50 % -48.84 % -34.93 % -11.95 % -11.35 % 1.04 % -
  QoQ % 19.82% -81.20% -39.82% -192.30% -5.29% -1,191.35% -
  Horiz. % -6,823.08% -8,509.62% -4,696.15% -3,358.65% -1,149.04% -1,091.35% 100.00%
ROE -73.32 % -103.86 % -40.97 % -0.31 % -5.78 % -6.52 % 2.56 % -
  QoQ % 29.40% -153.50% -13,116.13% 94.64% 11.35% -354.69% -
  Horiz. % -2,864.06% -4,057.03% -1,600.39% -12.11% -225.78% -254.69% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 61.51 60.11 66.52 0.75 69.23 74.90 198.50 -54.18%
  QoQ % 2.33% -9.64% 8,769.33% -98.92% -7.57% -62.27% -
  Horiz. % 30.99% 30.28% 33.51% 0.38% 34.88% 37.73% 100.00%
EPS -43.65 -52.46 -28.68 -0.23 -5.27 -6.52 2.56 -
  QoQ % 16.79% -82.91% -12,369.57% 95.64% 19.17% -354.69% -
  Horiz. % -1,705.08% -2,049.22% -1,120.31% -8.98% -205.86% -254.69% 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 0.5953 0.5051 0.7000 0.7556 0.9111 1.0000 1.0000 -29.21%
  QoQ % 17.86% -27.84% -7.36% -17.07% -8.89% 0.00% -
  Horiz. % 59.53% 50.51% 70.00% 75.56% 91.11% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 61.51 60.11 63.32 66.14 61.77 60.99 75.45 -12.72%
  QoQ % 2.33% -5.07% -4.26% 7.07% 1.28% -19.17% -
  Horiz. % 81.52% 79.67% 83.92% 87.66% 81.87% 80.83% 100.00%
EPS -43.65 -52.46 -27.30 -20.42 -4.70 -5.31 0.97 -
  QoQ % 16.79% -92.16% -33.69% -334.47% 11.49% -647.42% -
  Horiz. % -4,500.00% -5,408.25% -2,814.43% -2,105.15% -484.54% -547.42% 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 0.5953 0.5052 0.6664 66.7594 0.8130 0.8143 0.3801 34.83%
  QoQ % 17.83% -24.19% -99.00% 8,111.49% -0.16% 114.23% -
  Horiz. % 156.62% 132.91% 175.32% 17,563.64% 213.89% 214.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.1700 1.5100 1.4000 1.3900 1.2200 1.3000 1.3300 -
P/RPS 1.90 2.51 2.10 185.70 1.76 1.74 0.67 100.22%
  QoQ % -24.30% 19.52% -98.87% 10,451.14% 1.15% 159.70% -
  Horiz. % 283.58% 374.63% 313.43% 27,716.42% 262.69% 259.70% 100.00%
P/EPS -2.68 -2.88 -4.88 -601.50 -23.16 -19.93 51.88 -
  QoQ % 6.94% 40.98% 99.19% -2,497.15% -16.21% -138.42% -
  Horiz. % -5.17% -5.55% -9.41% -1,159.41% -44.64% -38.42% 100.00%
EY -37.31 -34.74 -20.49 -0.17 -4.32 -5.02 1.93 -
  QoQ % -7.40% -69.55% -11,952.94% 96.06% 13.94% -360.10% -
  Horiz. % -1,933.16% -1,800.00% -1,061.66% -8.81% -223.83% -260.10% 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 1.97 2.99 2.00 1.84 1.34 1.30 1.33 29.91%
  QoQ % -34.11% 49.50% 8.70% 37.31% 3.08% -2.26% -
  Horiz. % 148.12% 224.81% 150.38% 138.35% 100.75% 97.74% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 02/07/12 29/08/11 31/05/11 25/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.6900 1.3800 1.4300 1.4700 1.1400 1.2700 1.3300 -
P/RPS 1.12 2.30 2.15 196.38 1.65 1.70 0.67 40.81%
  QoQ % -51.30% 6.98% -98.91% 11,801.82% -2.94% 153.73% -
  Horiz. % 167.16% 343.28% 320.90% 29,310.45% 246.27% 253.73% 100.00%
P/EPS -1.58 -2.63 -4.99 -636.12 -21.64 -19.47 51.88 -
  QoQ % 39.92% 47.29% 99.22% -2,839.56% -11.15% -137.53% -
  Horiz. % -3.05% -5.07% -9.62% -1,226.14% -41.71% -37.53% 100.00%
EY -63.26 -38.01 -20.06 -0.16 -4.62 -5.14 1.93 -
  QoQ % -66.43% -89.48% -12,437.50% 96.54% 10.12% -366.32% -
  Horiz. % -3,277.72% -1,969.43% -1,039.38% -8.29% -239.38% -266.32% 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 1.16 2.73 2.04 1.95 1.25 1.27 1.33 -8.71%
  QoQ % -57.51% 33.82% 4.62% 56.00% -1.57% -4.51% -
  Horiz. % 87.22% 205.26% 153.38% 146.62% 93.98% 95.49% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers