Highlights

[PETONE] QoQ TTM Result on 2009-03-31 [#3]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 22-May-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Mar-2009  [#3]
Profit Trend QoQ -     -19.21%    YoY -     -598.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 43,912 57,586 63,732 60,004 57,446 50,904 49,878 -8.12%
  QoQ % -23.75% -9.64% 6.21% 4.45% 12.85% 2.06% -
  Horiz. % 88.04% 115.45% 127.78% 120.30% 115.17% 102.06% 100.00%
PBT -4,532 -5,180 -5,370 -9,510 -7,967 -7,844 -8,537 -34.36%
  QoQ % 12.51% 3.54% 43.53% -19.37% -1.57% 8.12% -
  Horiz. % 53.09% 60.68% 62.90% 111.40% 93.32% 91.88% 100.00%
Tax 1,071 -2,302 -2,284 -7,206 -6,011 -3,255 -3,070 -
  QoQ % 146.52% -0.79% 68.30% -19.88% -84.67% -6.03% -
  Horiz. % -34.89% 74.98% 74.40% 234.72% 195.80% 106.03% 100.00%
NP -3,461 -7,482 -7,654 -16,716 -13,978 -11,099 -11,607 -55.27%
  QoQ % 53.74% 2.25% 54.21% -19.59% -25.94% 4.38% -
  Horiz. % 29.82% 64.46% 65.94% 144.02% 120.43% 95.62% 100.00%
NP to SH -2,861 -7,027 -7,027 -16,836 -14,123 -11,099 -11,607 -60.59%
  QoQ % 59.29% 0.00% 58.26% -19.21% -27.25% 4.38% -
  Horiz. % 24.65% 60.54% 60.54% 145.05% 121.68% 95.62% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 47,373 65,068 71,386 76,720 71,424 62,003 61,485 -15.92%
  QoQ % -27.19% -8.85% -6.95% 7.41% 15.19% 0.84% -
  Horiz. % 77.05% 105.83% 116.10% 124.78% 116.16% 100.84% 100.00%
Net Worth 20,457 114,449 101,491 58,930 64,757 64,126 65,224 -53.74%
  QoQ % -82.13% 12.77% 72.22% -9.00% 0.98% -1.68% -
  Horiz. % 31.36% 175.47% 155.60% 90.35% 99.28% 98.32% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 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
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 20,457 114,449 101,491 58,930 64,757 64,126 65,224 -53.74%
  QoQ % -82.13% 12.77% 72.22% -9.00% 0.98% -1.68% -
  Horiz. % 31.36% 175.47% 155.60% 90.35% 99.28% 98.32% 100.00%
NOSH 20,457 84,222 76,666 41,738 43,844 42,111 42,004 -38.02%
  QoQ % -75.71% 9.86% 83.68% -4.80% 4.12% 0.25% -
  Horiz. % 48.70% 200.51% 182.52% 99.37% 104.38% 100.25% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -7.88 % -12.99 % -12.01 % -27.86 % -24.33 % -21.80 % -23.27 % -51.32%
  QoQ % 39.34% -8.16% 56.89% -14.51% -11.61% 6.32% -
  Horiz. % 33.86% 55.82% 51.61% 119.72% 104.56% 93.68% 100.00%
ROE -13.99 % -6.14 % -6.92 % -28.57 % -21.81 % -17.31 % -17.80 % -14.80%
  QoQ % -127.85% 11.27% 75.78% -30.99% -26.00% 2.75% -
  Horiz. % 78.60% 34.49% 38.88% 160.51% 122.53% 97.25% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 214.65 68.37 83.13 143.76 131.02 120.88 118.74 48.24%
  QoQ % 213.95% -17.76% -42.17% 9.72% 8.39% 1.80% -
  Horiz. % 180.77% 57.58% 70.01% 121.07% 110.34% 101.80% 100.00%
EPS -13.99 -8.34 -9.17 -40.34 -32.21 -26.36 -27.63 -36.39%
  QoQ % -67.75% 9.05% 77.27% -25.24% -22.19% 4.60% -
  Horiz. % 50.63% 30.18% 33.19% 146.00% 116.58% 95.40% 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 1.3589 1.3238 1.4119 1.4770 1.5228 1.5528 -25.37%
  QoQ % -26.41% 2.65% -6.24% -4.41% -3.01% -1.93% -
  Horiz. % 64.40% 87.51% 85.25% 90.93% 95.12% 98.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 86.43 113.35 125.44 118.11 113.07 100.20 98.18 -8.13%
  QoQ % -23.75% -9.64% 6.21% 4.46% 12.84% 2.06% -
  Horiz. % 88.03% 115.45% 127.77% 120.30% 115.17% 102.06% 100.00%
EPS -5.63 -13.83 -13.83 -33.14 -27.80 -21.85 -22.85 -60.60%
  QoQ % 59.29% 0.00% 58.27% -19.21% -27.23% 4.38% -
  Horiz. % 24.64% 60.53% 60.53% 145.03% 121.66% 95.62% 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 0.4027 2.2527 1.9977 1.1599 1.2746 1.2622 1.2838 -53.74%
  QoQ % -82.12% 12.76% 72.23% -9.00% 0.98% -1.68% -
  Horiz. % 31.37% 175.47% 155.61% 90.35% 99.28% 98.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.4300 1.4500 1.4600 0.9000 0.9400 1.2000 1.5300 -
P/RPS 0.67 2.12 1.76 0.63 0.72 0.99 1.29 -35.31%
  QoQ % -68.40% 20.45% 179.37% -12.50% -27.27% -23.26% -
  Horiz. % 51.94% 164.34% 136.43% 48.84% 55.81% 76.74% 100.00%
P/EPS -10.23 -17.38 -15.93 -2.23 -2.92 -4.55 -5.54 50.35%
  QoQ % 41.14% -9.10% -614.35% 23.63% 35.82% 17.87% -
  Horiz. % 184.66% 313.72% 287.55% 40.25% 52.71% 82.13% 100.00%
EY -9.78 -5.75 -6.28 -44.82 -34.27 -21.96 -18.06 -33.49%
  QoQ % -70.09% 8.44% 85.99% -30.78% -56.06% -21.59% -
  Horiz. % 54.15% 31.84% 34.77% 248.17% 189.76% 121.59% 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 1.43 1.07 1.10 0.64 0.64 0.79 0.99 27.70%
  QoQ % 33.64% -2.73% 71.88% 0.00% -18.99% -20.20% -
  Horiz. % 144.44% 108.08% 111.11% 64.65% 64.65% 79.80% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 28/08/09 22/05/09 26/02/09 28/11/08 27/08/08 -
Price 1.4500 1.3200 1.4500 1.3600 0.9200 1.2600 1.2000 -
P/RPS 0.68 1.93 1.74 0.95 0.70 1.04 1.01 -23.13%
  QoQ % -64.77% 10.92% 83.16% 35.71% -32.69% 2.97% -
  Horiz. % 67.33% 191.09% 172.28% 94.06% 69.31% 102.97% 100.00%
P/EPS -10.37 -15.82 -15.82 -3.37 -2.86 -4.78 -4.34 78.44%
  QoQ % 34.45% 0.00% -369.44% -17.83% 40.17% -10.14% -
  Horiz. % 238.94% 364.52% 364.52% 77.65% 65.90% 110.14% 100.00%
EY -9.64 -6.32 -6.32 -29.66 -35.01 -20.92 -23.03 -43.95%
  QoQ % -52.53% 0.00% 78.69% 15.28% -67.35% 9.16% -
  Horiz. % 41.86% 27.44% 27.44% 128.79% 152.02% 90.84% 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 1.45 0.97 1.10 0.96 0.62 0.83 0.77 52.32%
  QoQ % 49.48% -11.82% 14.58% 54.84% -25.30% 7.79% -
  Horiz. % 188.31% 125.97% 142.86% 124.68% 80.52% 107.79% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

724  380  414  445 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.05+0.005 
 FINTEC 0.13+0.03 
 BORNOIL 0.05+0.005 
 BIOHLDG 0.34+0.055 
 XOX 0.26+0.015 
 PHB 0.03+0.005 
 JCY 0.775+0.21 
 DGB 0.08+0.01 
 BAHVEST 0.675+0.18 
 LAMBO 0.055+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers