Highlights

[PETONE] QoQ TTM Result on 2011-03-31 [#3]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 31-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Mar-2011  [#3]
Profit Trend QoQ -     -33.72%    YoY -     -2,902.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 31,361 31,251 30,541 32,169 33,600 31,383 30,987 0.80%
  QoQ % 0.35% 2.32% -5.06% -4.26% 7.06% 1.28% -
  Horiz. % 101.21% 100.85% 98.56% 103.81% 108.43% 101.28% 100.00%
PBT -24,534 -30,532 -38,058 -15,524 -11,913 -4,110 -2,446 363.15%
  QoQ % 19.64% 19.78% -145.16% -30.31% -189.85% -68.03% -
  Horiz. % 1,003.03% 1,248.24% 1,555.93% 634.67% 487.04% 168.03% 100.00%
Tax 8,632 8,356 11,030 -187 177 359 -1,070 -
  QoQ % 3.30% -24.24% 5,998.40% -205.65% -50.70% 133.55% -
  Horiz. % -806.73% -780.93% -1,030.84% 17.48% -16.54% -33.55% 100.00%
NP -15,902 -22,176 -27,028 -15,711 -11,736 -3,751 -3,516 172.74%
  QoQ % 28.29% 17.95% -72.03% -33.87% -212.88% -6.68% -
  Horiz. % 452.28% 630.72% 768.71% 446.84% 333.79% 106.68% 100.00%
NP to SH -15,902 -22,176 -26,654 -13,871 -10,373 -2,388 -2,699 225.16%
  QoQ % 28.29% 16.80% -92.16% -33.72% -334.38% 11.52% -
  Horiz. % 589.18% 821.64% 987.55% 513.93% 384.33% 88.48% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 47,263 53,427 57,569 47,880 45,336 35,134 34,503 23.27%
  QoQ % -11.54% -7.19% 20.24% 5.61% 29.04% 1.83% -
  Horiz. % 136.98% 154.85% 166.85% 138.77% 131.40% 101.83% 100.00%
Net Worth 29,046 30,245 25,664 33,853 3,391,699 41,303 41,370 -20.95%
  QoQ % -3.96% 17.85% -24.19% -99.00% 8,111.71% -0.16% -
  Horiz. % 70.21% 73.11% 62.03% 81.83% 8,198.26% 99.84% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 29,046 30,245 25,664 33,853 3,391,699 41,303 41,370 -20.95%
  QoQ % -3.96% 17.85% -24.19% -99.00% 8,111.71% -0.16% -
  Horiz. % 70.21% 73.11% 62.03% 81.83% 8,198.26% 99.84% 100.00%
NOSH 50,673 50,806 50,810 48,362 4,488,750 45,333 41,370 14.44%
  QoQ % -0.26% -0.01% 5.06% -98.92% 9,801.66% 9.58% -
  Horiz. % 122.49% 122.81% 122.82% 116.90% 10,850.00% 109.58% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -50.71 % -70.96 % -88.50 % -48.84 % -34.93 % -11.95 % -11.35 % 170.53%
  QoQ % 28.54% 19.82% -81.20% -39.82% -192.30% -5.29% -
  Horiz. % 446.78% 625.20% 779.74% 430.31% 307.75% 105.29% 100.00%
ROE -54.75 % -73.32 % -103.86 % -40.97 % -0.31 % -5.78 % -6.52 % 311.54%
  QoQ % 25.33% 29.40% -153.50% -13,116.13% 94.64% 11.35% -
  Horiz. % 839.72% 1,124.54% 1,592.94% 628.37% 4.75% 88.65% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 61.89 61.51 60.11 66.52 0.75 69.23 74.90 -11.91%
  QoQ % 0.62% 2.33% -9.64% 8,769.33% -98.92% -7.57% -
  Horiz. % 82.63% 82.12% 80.25% 88.81% 1.00% 92.43% 100.00%
EPS -31.38 -43.65 -52.46 -28.68 -0.23 -5.27 -6.52 184.25%
  QoQ % 28.11% 16.79% -82.91% -12,369.57% 95.64% 19.17% -
  Horiz. % 481.29% 669.48% 804.60% 439.88% 3.53% 80.83% 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 0.5732 0.5953 0.5051 0.7000 0.7556 0.9111 1.0000 -30.93%
  QoQ % -3.71% 17.86% -27.84% -7.36% -17.07% -8.89% -
  Horiz. % 57.32% 59.53% 50.51% 70.00% 75.56% 91.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 61.73 61.51 60.11 63.32 66.14 61.77 60.99 0.81%
  QoQ % 0.36% 2.33% -5.07% -4.26% 7.07% 1.28% -
  Horiz. % 101.21% 100.85% 98.56% 103.82% 108.44% 101.28% 100.00%
EPS -31.30 -43.65 -52.46 -27.30 -20.42 -4.70 -5.31 225.26%
  QoQ % 28.29% 16.79% -92.16% -33.69% -334.47% 11.49% -
  Horiz. % 589.45% 822.03% 987.95% 514.12% 384.56% 88.51% 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 0.5717 0.5953 0.5052 0.6664 66.7594 0.8130 0.8143 -20.96%
  QoQ % -3.96% 17.83% -24.19% -99.00% 8,111.49% -0.16% -
  Horiz. % 70.21% 73.11% 62.04% 81.84% 8,198.38% 99.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.8600 1.1700 1.5100 1.4000 1.3900 1.2200 1.3000 -
P/RPS 1.39 1.90 2.51 2.10 185.70 1.76 1.74 -13.87%
  QoQ % -26.84% -24.30% 19.52% -98.87% 10,451.14% 1.15% -
  Horiz. % 79.89% 109.20% 144.25% 120.69% 10,672.41% 101.15% 100.00%
P/EPS -2.74 -2.68 -2.88 -4.88 -601.50 -23.16 -19.93 -73.27%
  QoQ % -2.24% 6.94% 40.98% 99.19% -2,497.15% -16.21% -
  Horiz. % 13.75% 13.45% 14.45% 24.49% 3,018.06% 116.21% 100.00%
EY -36.49 -37.31 -34.74 -20.49 -0.17 -4.32 -5.02 273.89%
  QoQ % 2.20% -7.40% -69.55% -11,952.94% 96.06% 13.94% -
  Horiz. % 726.89% 743.23% 692.03% 408.17% 3.39% 86.06% 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 1.50 1.97 2.99 2.00 1.84 1.34 1.30 9.98%
  QoQ % -23.86% -34.11% 49.50% 8.70% 37.31% 3.08% -
  Horiz. % 115.38% 151.54% 230.00% 153.85% 141.54% 103.08% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 02/07/12 02/07/12 29/08/11 31/05/11 25/02/11 30/11/10 30/08/10 -
Price 0.6900 0.6900 1.3800 1.4300 1.4700 1.1400 1.2700 -
P/RPS 1.11 1.12 2.30 2.15 196.38 1.65 1.70 -24.68%
  QoQ % -0.89% -51.30% 6.98% -98.91% 11,801.82% -2.94% -
  Horiz. % 65.29% 65.88% 135.29% 126.47% 11,551.76% 97.06% 100.00%
P/EPS -2.20 -1.58 -2.63 -4.99 -636.12 -21.64 -19.47 -76.53%
  QoQ % -39.24% 39.92% 47.29% 99.22% -2,839.56% -11.15% -
  Horiz. % 11.30% 8.12% 13.51% 25.63% 3,267.18% 111.15% 100.00%
EY -45.48 -63.26 -38.01 -20.06 -0.16 -4.62 -5.14 326.10%
  QoQ % 28.11% -66.43% -89.48% -12,437.50% 96.54% 10.12% -
  Horiz. % 884.82% 1,230.74% 739.49% 390.27% 3.11% 89.88% 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 1.20 1.16 2.73 2.04 1.95 1.25 1.27 -3.70%
  QoQ % 3.45% -57.51% 33.82% 4.62% 56.00% -1.57% -
  Horiz. % 94.49% 91.34% 214.96% 160.63% 153.54% 98.43% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers