Highlights

[PETONE] QoQ TTM Result on 2010-03-31 [#3]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 31-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Mar-2010  [#3]
Profit Trend QoQ -     117.30%    YoY -     102.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 33,600 31,383 30,987 38,331 43,912 57,586 63,732 -34.66%
  QoQ % 7.06% 1.28% -19.16% -12.71% -23.75% -9.64% -
  Horiz. % 52.72% 49.24% 48.62% 60.14% 68.90% 90.36% 100.00%
PBT -11,913 -4,110 -2,446 -2,693 -4,532 -5,180 -5,370 69.85%
  QoQ % -189.85% -68.03% 9.17% 40.58% 12.51% 3.54% -
  Horiz. % 221.84% 76.54% 45.55% 50.15% 84.39% 96.46% 100.00%
Tax 177 359 -1,070 3,090 1,071 -2,302 -2,284 -
  QoQ % -50.70% 133.55% -134.63% 188.52% 146.52% -0.79% -
  Horiz. % -7.75% -15.72% 46.85% -135.29% -46.89% 100.79% 100.00%
NP -11,736 -3,751 -3,516 397 -3,461 -7,482 -7,654 32.87%
  QoQ % -212.88% -6.68% -985.64% 111.47% 53.74% 2.25% -
  Horiz. % 153.33% 49.01% 45.94% -5.19% 45.22% 97.75% 100.00%
NP to SH -10,373 -2,388 -2,699 495 -2,861 -7,027 -7,027 29.55%
  QoQ % -334.38% 11.52% -645.25% 117.30% 59.29% 0.00% -
  Horiz. % 147.62% 33.98% 38.41% -7.04% 40.71% 100.00% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 45,336 35,134 34,503 37,934 47,373 65,068 71,386 -26.05%
  QoQ % 29.04% 1.83% -9.04% -19.92% -27.19% -8.85% -
  Horiz. % 63.51% 49.22% 48.33% 53.14% 66.36% 91.15% 100.00%
Net Worth 3,391,699 41,303 41,370 19,310 20,457 114,449 101,491 930.90%
  QoQ % 8,111.71% -0.16% 114.24% -5.61% -82.13% 12.77% -
  Horiz. % 3,341.86% 40.70% 40.76% 19.03% 20.16% 112.77% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 3,391,699 41,303 41,370 19,310 20,457 114,449 101,491 930.90%
  QoQ % 8,111.71% -0.16% 114.24% -5.61% -82.13% 12.77% -
  Horiz. % 3,341.86% 40.70% 40.76% 19.03% 20.16% 112.77% 100.00%
NOSH 4,488,750 45,333 41,370 19,310 20,457 84,222 76,666 1,396.67%
  QoQ % 9,801.66% 9.58% 114.24% -5.61% -75.71% 9.86% -
  Horiz. % 5,854.89% 59.13% 53.96% 25.19% 26.68% 109.86% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -34.93 % -11.95 % -11.35 % 1.04 % -7.88 % -12.99 % -12.01 % 103.36%
  QoQ % -192.30% -5.29% -1,191.35% 113.20% 39.34% -8.16% -
  Horiz. % 290.84% 99.50% 94.50% -8.66% 65.61% 108.16% 100.00%
ROE -0.31 % -5.78 % -6.52 % 2.56 % -13.99 % -6.14 % -6.92 % -87.31%
  QoQ % 94.64% 11.35% -354.69% 118.30% -127.85% 11.27% -
  Horiz. % 4.48% 83.53% 94.22% -36.99% 202.17% 88.73% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.75 69.23 74.90 198.50 214.65 68.37 83.13 -95.63%
  QoQ % -98.92% -7.57% -62.27% -7.52% 213.95% -17.76% -
  Horiz. % 0.90% 83.28% 90.10% 238.78% 258.21% 82.24% 100.00%
EPS -0.23 -5.27 -6.52 2.56 -13.99 -8.34 -9.17 -91.37%
  QoQ % 95.64% 19.17% -354.69% 118.30% -67.75% 9.05% -
  Horiz. % 2.51% 57.47% 71.10% -27.92% 152.56% 90.95% 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 0.7556 0.9111 1.0000 1.0000 1.0000 1.3589 1.3238 -31.12%
  QoQ % -17.07% -8.89% 0.00% 0.00% -26.41% 2.65% -
  Horiz. % 57.08% 68.82% 75.54% 75.54% 75.54% 102.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 66.14 61.77 60.99 75.45 86.43 113.35 125.44 -34.66%
  QoQ % 7.07% 1.28% -19.17% -12.70% -23.75% -9.64% -
  Horiz. % 52.73% 49.24% 48.62% 60.15% 68.90% 90.36% 100.00%
EPS -20.42 -4.70 -5.31 0.97 -5.63 -13.83 -13.83 29.57%
  QoQ % -334.47% 11.49% -647.42% 117.23% 59.29% 0.00% -
  Horiz. % 147.65% 33.98% 38.39% -7.01% 40.71% 100.00% 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 66.7594 0.8130 0.8143 0.3801 0.4027 2.2527 1.9977 930.89%
  QoQ % 8,111.49% -0.16% 114.23% -5.61% -82.12% 12.76% -
  Horiz. % 3,341.81% 40.70% 40.76% 19.03% 20.16% 112.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.3900 1.2200 1.3000 1.3300 1.4300 1.4500 1.4600 -
P/RPS 185.70 1.76 1.74 0.67 0.67 2.12 1.76 2,114.02%
  QoQ % 10,451.14% 1.15% 159.70% 0.00% -68.40% 20.45% -
  Horiz. % 10,551.14% 100.00% 98.86% 38.07% 38.07% 120.45% 100.00%
P/EPS -601.50 -23.16 -19.93 51.88 -10.23 -17.38 -15.93 1,018.08%
  QoQ % -2,497.15% -16.21% -138.42% 607.14% 41.14% -9.10% -
  Horiz. % 3,775.89% 145.39% 125.11% -325.67% 64.22% 109.10% 100.00%
EY -0.17 -4.32 -5.02 1.93 -9.78 -5.75 -6.28 -90.92%
  QoQ % 96.06% 13.94% -360.10% 119.73% -70.09% 8.44% -
  Horiz. % 2.71% 68.79% 79.94% -30.73% 155.73% 91.56% 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 1.84 1.34 1.30 1.33 1.43 1.07 1.10 40.78%
  QoQ % 37.31% 3.08% -2.26% -6.99% 33.64% -2.73% -
  Horiz. % 167.27% 121.82% 118.18% 120.91% 130.00% 97.27% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 30/11/10 30/08/10 31/05/10 25/02/10 25/11/09 28/08/09 -
Price 1.4700 1.1400 1.2700 1.3300 1.4500 1.3200 1.4500 -
P/RPS 196.38 1.65 1.70 0.67 0.68 1.93 1.74 2,215.40%
  QoQ % 11,801.82% -2.94% 153.73% -1.47% -64.77% 10.92% -
  Horiz. % 11,286.21% 94.83% 97.70% 38.51% 39.08% 110.92% 100.00%
P/EPS -636.12 -21.64 -19.47 51.88 -10.37 -15.82 -15.82 1,065.82%
  QoQ % -2,839.56% -11.15% -137.53% 600.29% 34.45% 0.00% -
  Horiz. % 4,020.99% 136.79% 123.07% -327.94% 65.55% 100.00% 100.00%
EY -0.16 -4.62 -5.14 1.93 -9.64 -6.32 -6.32 -91.32%
  QoQ % 96.54% 10.12% -366.32% 120.02% -52.53% 0.00% -
  Horiz. % 2.53% 73.10% 81.33% -30.54% 152.53% 100.00% 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 1.95 1.25 1.27 1.33 1.45 0.97 1.10 46.32%
  QoQ % 56.00% -1.57% -4.51% -8.28% 49.48% -11.82% -
  Horiz. % 177.27% 113.64% 115.45% 120.91% 131.82% 88.18% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers