Highlights

[PETONE] QoQ TTM Result on 2011-12-31 [#2]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 02-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     28.29%    YoY -     -53.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 25,954 30,925 31,209 31,361 31,251 30,541 32,169 -13.30%
  QoQ % -16.07% -0.91% -0.48% 0.35% 2.32% -5.06% -
  Horiz. % 80.68% 96.13% 97.02% 97.49% 97.15% 94.94% 100.00%
PBT -38,934 -26,293 -21,924 -24,534 -30,532 -38,058 -15,524 84.28%
  QoQ % -48.08% -19.93% 10.64% 19.64% 19.78% -145.16% -
  Horiz. % 250.80% 169.37% 141.23% 158.04% 196.68% 245.16% 100.00%
Tax -8,505 -10,812 8,958 8,632 8,356 11,030 -187 1,165.32%
  QoQ % 21.34% -220.70% 3.78% 3.30% -24.24% 5,998.40% -
  Horiz. % 4,548.13% 5,781.82% -4,790.37% -4,616.04% -4,468.45% -5,898.40% 100.00%
NP -47,439 -37,105 -12,966 -15,902 -22,176 -27,028 -15,711 108.49%
  QoQ % -27.85% -186.17% 18.46% 28.29% 17.95% -72.03% -
  Horiz. % 301.95% 236.17% 82.53% 101.22% 141.15% 172.03% 100.00%
NP to SH -47,439 -37,105 -12,966 -15,902 -22,176 -26,654 -13,871 126.49%
  QoQ % -27.85% -186.17% 18.46% 28.29% 16.80% -92.16% -
  Horiz. % 342.00% 267.50% 93.48% 114.64% 159.87% 192.16% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 73,393 68,030 44,175 47,263 53,427 57,569 47,880 32.84%
  QoQ % 7.88% 54.00% -6.53% -11.54% -7.19% 20.24% -
  Horiz. % 153.29% 142.08% 92.26% 98.71% 111.59% 120.24% 100.00%
Net Worth -16,963 -12,558 28,237 29,046 30,245 25,664 33,853 -
  QoQ % -35.07% -144.48% -2.78% -3.96% 17.85% -24.19% -
  Horiz. % -50.11% -37.10% 83.41% 85.80% 89.34% 75.81% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth -16,963 -12,558 28,237 29,046 30,245 25,664 33,853 -
  QoQ % -35.07% -144.48% -2.78% -3.96% 17.85% -24.19% -
  Horiz. % -50.11% -37.10% 83.41% 85.80% 89.34% 75.81% 100.00%
NOSH 50,804 50,804 50,786 50,673 50,806 50,810 48,362 3.33%
  QoQ % 0.00% 0.04% 0.22% -0.26% -0.01% 5.06% -
  Horiz. % 105.05% 105.05% 105.01% 104.78% 105.05% 105.06% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -182.78 % -119.98 % -41.55 % -50.71 % -70.96 % -88.50 % -48.84 % 140.47%
  QoQ % -52.34% -188.76% 18.06% 28.54% 19.82% -81.20% -
  Horiz. % 374.24% 245.66% 85.07% 103.83% 145.29% 181.20% 100.00%
ROE 0.00 % 0.00 % -45.92 % -54.75 % -73.32 % -103.86 % -40.97 % -
  QoQ % 0.00% 0.00% 16.13% 25.33% 29.40% -153.50% -
  Horiz. % -0.00% -0.00% 112.08% 133.63% 178.96% 253.50% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 51.09 60.87 61.45 61.89 61.51 60.11 66.52 -16.09%
  QoQ % -16.07% -0.94% -0.71% 0.62% 2.33% -9.64% -
  Horiz. % 76.80% 91.51% 92.38% 93.04% 92.47% 90.36% 100.00%
EPS -93.37 -73.03 -25.53 -31.38 -43.65 -52.46 -28.68 119.19%
  QoQ % -27.85% -186.06% 18.64% 28.11% 16.79% -82.91% -
  Horiz. % 325.56% 254.64% 89.02% 109.41% 152.20% 182.91% 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 -0.3339 -0.2472 0.5560 0.5732 0.5953 0.5051 0.7000 -
  QoQ % -35.07% -144.46% -3.00% -3.71% 17.86% -27.84% -
  Horiz. % -47.70% -35.31% 79.43% 81.89% 85.04% 72.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 51.09 60.87 61.43 61.73 61.51 60.11 63.32 -13.30%
  QoQ % -16.07% -0.91% -0.49% 0.36% 2.33% -5.07% -
  Horiz. % 80.69% 96.13% 97.02% 97.49% 97.14% 94.93% 100.00%
EPS -93.37 -73.03 -25.52 -31.30 -43.65 -52.46 -27.30 126.49%
  QoQ % -27.85% -186.17% 18.47% 28.29% 16.79% -92.16% -
  Horiz. % 342.01% 267.51% 93.48% 114.65% 159.89% 192.16% 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 -0.3339 -0.2472 0.5558 0.5717 0.5953 0.5052 0.6664 -
  QoQ % -35.07% -144.48% -2.78% -3.96% 17.83% -24.19% -
  Horiz. % -50.11% -37.09% 83.40% 85.79% 89.33% 75.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.1800 0.6700 0.9000 0.8600 1.1700 1.5100 1.4000 -
P/RPS 0.35 1.10 1.46 1.39 1.90 2.51 2.10 -69.62%
  QoQ % -68.18% -24.66% 5.04% -26.84% -24.30% 19.52% -
  Horiz. % 16.67% 52.38% 69.52% 66.19% 90.48% 119.52% 100.00%
P/EPS -0.19 -0.92 -3.53 -2.74 -2.68 -2.88 -4.88 -88.44%
  QoQ % 79.35% 73.94% -28.83% -2.24% 6.94% 40.98% -
  Horiz. % 3.89% 18.85% 72.34% 56.15% 54.92% 59.02% 100.00%
EY -518.75 -109.01 -28.37 -36.49 -37.31 -34.74 -20.49 757.15%
  QoQ % -375.87% -284.24% 22.25% 2.20% -7.40% -69.55% -
  Horiz. % 2,531.72% 532.02% 138.46% 178.09% 182.09% 169.55% 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 0.00 0.00 1.62 1.50 1.97 2.99 2.00 -
  QoQ % 0.00% 0.00% 8.00% -23.86% -34.11% 49.50% -
  Horiz. % 0.00% 0.00% 81.00% 75.00% 98.50% 149.50% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 02/07/12 02/07/12 02/07/12 29/08/11 31/05/11 -
Price 0.1700 0.5100 0.6900 0.6900 0.6900 1.3800 1.4300 -
P/RPS 0.33 0.84 1.12 1.11 1.12 2.30 2.15 -71.23%
  QoQ % -60.71% -25.00% 0.90% -0.89% -51.30% 6.98% -
  Horiz. % 15.35% 39.07% 52.09% 51.63% 52.09% 106.98% 100.00%
P/EPS -0.18 -0.70 -2.70 -2.20 -1.58 -2.63 -4.99 -89.02%
  QoQ % 74.29% 74.07% -22.73% -39.24% 39.92% 47.29% -
  Horiz. % 3.61% 14.03% 54.11% 44.09% 31.66% 52.71% 100.00%
EY -549.26 -143.20 -37.00 -45.48 -63.26 -38.01 -20.06 802.98%
  QoQ % -283.56% -287.03% 18.65% 28.11% -66.43% -89.48% -
  Horiz. % 2,738.09% 713.86% 184.45% 226.72% 315.35% 189.48% 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 0.00 0.00 1.24 1.20 1.16 2.73 2.04 -
  QoQ % 0.00% 0.00% 3.33% 3.45% -57.51% 33.82% -
  Horiz. % 0.00% 0.00% 60.78% 58.82% 56.86% 133.82% 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.
 


 

2182 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.760.00 
 KOTRA 1.850.00 
 UCREST 0.220.00 
 PINEAPP 0.330.00 
 PUC 0.080.00 
 WILLOW 0.4350.00 
 IRIS 0.1550.00 
 BTECH 0.2350.00 
 3A 0.8750.00 
 TENAGA-C57 0.130.00 
Partners & Brokers