Highlights

[PETONE] QoQ TTM Result on 2012-03-31 [#3]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 02-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     18.46%    YoY -     6.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 29,184 25,954 30,925 31,209 31,361 31,251 30,541 -2.97%
  QoQ % 12.45% -16.07% -0.91% -0.48% 0.35% 2.32% -
  Horiz. % 95.56% 84.98% 101.26% 102.19% 102.68% 102.32% 100.00%
PBT -41,738 -38,934 -26,293 -21,924 -24,534 -30,532 -38,058 6.32%
  QoQ % -7.20% -48.08% -19.93% 10.64% 19.64% 19.78% -
  Horiz. % 109.67% 102.30% 69.09% 57.61% 64.46% 80.22% 100.00%
Tax -10,306 -8,505 -10,812 8,958 8,632 8,356 11,030 -
  QoQ % -21.18% 21.34% -220.70% 3.78% 3.30% -24.24% -
  Horiz. % -93.44% -77.11% -98.02% 81.21% 78.26% 75.76% 100.00%
NP -52,044 -47,439 -37,105 -12,966 -15,902 -22,176 -27,028 54.47%
  QoQ % -9.71% -27.85% -186.17% 18.46% 28.29% 17.95% -
  Horiz. % 192.56% 175.52% 137.28% 47.97% 58.84% 82.05% 100.00%
NP to SH -52,044 -47,439 -37,105 -12,966 -15,902 -22,176 -26,654 55.90%
  QoQ % -9.71% -27.85% -186.17% 18.46% 28.29% 16.80% -
  Horiz. % 195.26% 177.98% 139.21% 48.65% 59.66% 83.20% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 81,228 73,393 68,030 44,175 47,263 53,427 57,569 25.67%
  QoQ % 10.68% 7.88% 54.00% -6.53% -11.54% -7.19% -
  Horiz. % 141.10% 127.49% 118.17% 76.73% 82.10% 92.81% 100.00%
Net Worth -22,448 -16,963 -12,558 28,237 29,046 30,245 25,664 -
  QoQ % -32.33% -35.07% -144.48% -2.78% -3.96% 17.85% -
  Horiz. % -87.47% -66.10% -48.94% 110.03% 113.18% 117.85% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth -22,448 -16,963 -12,558 28,237 29,046 30,245 25,664 -
  QoQ % -32.33% -35.07% -144.48% -2.78% -3.96% 17.85% -
  Horiz. % -87.47% -66.10% -48.94% 110.03% 113.18% 117.85% 100.00%
NOSH 50,800 50,804 50,804 50,786 50,673 50,806 50,810 -0.01%
  QoQ % -0.01% 0.00% 0.04% 0.22% -0.26% -0.01% -
  Horiz. % 99.98% 99.99% 99.99% 99.95% 99.73% 99.99% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -178.33 % -182.78 % -119.98 % -41.55 % -50.71 % -70.96 % -88.50 % 59.20%
  QoQ % 2.43% -52.34% -188.76% 18.06% 28.54% 19.82% -
  Horiz. % 201.50% 206.53% 135.57% 46.95% 57.30% 80.18% 100.00%
ROE 0.00 % 0.00 % 0.00 % -45.92 % -54.75 % -73.32 % -103.86 % -
  QoQ % 0.00% 0.00% 0.00% 16.13% 25.33% 29.40% -
  Horiz. % -0.00% -0.00% -0.00% 44.21% 52.72% 70.60% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 57.45 51.09 60.87 61.45 61.89 61.51 60.11 -2.96%
  QoQ % 12.45% -16.07% -0.94% -0.71% 0.62% 2.33% -
  Horiz. % 95.57% 84.99% 101.26% 102.23% 102.96% 102.33% 100.00%
EPS -102.45 -93.37 -73.03 -25.53 -31.38 -43.65 -52.46 55.92%
  QoQ % -9.72% -27.85% -186.06% 18.64% 28.11% 16.79% -
  Horiz. % 195.29% 177.98% 139.21% 48.67% 59.82% 83.21% 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 -0.4419 -0.3339 -0.2472 0.5560 0.5732 0.5953 0.5051 -
  QoQ % -32.35% -35.07% -144.46% -3.00% -3.71% 17.86% -
  Horiz. % -87.49% -66.11% -48.94% 110.08% 113.48% 117.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 57.44 51.09 60.87 61.43 61.73 61.51 60.11 -2.97%
  QoQ % 12.43% -16.07% -0.91% -0.49% 0.36% 2.33% -
  Horiz. % 95.56% 84.99% 101.26% 102.20% 102.70% 102.33% 100.00%
EPS -102.44 -93.37 -73.03 -25.52 -31.30 -43.65 -52.46 55.91%
  QoQ % -9.71% -27.85% -186.17% 18.47% 28.29% 16.79% -
  Horiz. % 195.27% 177.98% 139.21% 48.65% 59.66% 83.21% 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 -0.4419 -0.3339 -0.2472 0.5558 0.5717 0.5953 0.5052 -
  QoQ % -32.35% -35.07% -144.48% -2.78% -3.96% 17.83% -
  Horiz. % -87.47% -66.09% -48.93% 110.02% 113.16% 117.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.1700 0.1800 0.6700 0.9000 0.8600 1.1700 1.5100 -
P/RPS 0.30 0.35 1.10 1.46 1.39 1.90 2.51 -75.58%
  QoQ % -14.29% -68.18% -24.66% 5.04% -26.84% -24.30% -
  Horiz. % 11.95% 13.94% 43.82% 58.17% 55.38% 75.70% 100.00%
P/EPS -0.17 -0.19 -0.92 -3.53 -2.74 -2.68 -2.88 -84.71%
  QoQ % 10.53% 79.35% 73.94% -28.83% -2.24% 6.94% -
  Horiz. % 5.90% 6.60% 31.94% 122.57% 95.14% 93.06% 100.00%
EY -602.63 -518.75 -109.01 -28.37 -36.49 -37.31 -34.74 564.34%
  QoQ % -16.17% -375.87% -284.24% 22.25% 2.20% -7.40% -
  Horiz. % 1,734.69% 1,493.24% 313.79% 81.66% 105.04% 107.40% 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 0.00 1.62 1.50 1.97 2.99 -
  QoQ % 0.00% 0.00% 0.00% 8.00% -23.86% -34.11% -
  Horiz. % 0.00% 0.00% 0.00% 54.18% 50.17% 65.89% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 02/07/12 02/07/12 02/07/12 29/08/11 -
Price 0.1500 0.1700 0.5100 0.6900 0.6900 0.6900 1.3800 -
P/RPS 0.26 0.33 0.84 1.12 1.11 1.12 2.30 -76.47%
  QoQ % -21.21% -60.71% -25.00% 0.90% -0.89% -51.30% -
  Horiz. % 11.30% 14.35% 36.52% 48.70% 48.26% 48.70% 100.00%
P/EPS -0.15 -0.18 -0.70 -2.70 -2.20 -1.58 -2.63 -85.05%
  QoQ % 16.67% 74.29% 74.07% -22.73% -39.24% 39.92% -
  Horiz. % 5.70% 6.84% 26.62% 102.66% 83.65% 60.08% 100.00%
EY -682.98 -549.26 -143.20 -37.00 -45.48 -63.26 -38.01 580.05%
  QoQ % -24.35% -283.56% -287.03% 18.65% 28.11% -66.43% -
  Horiz. % 1,796.84% 1,445.04% 376.74% 97.34% 119.65% 166.43% 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 0.00 1.24 1.20 1.16 2.73 -
  QoQ % 0.00% 0.00% 0.00% 3.33% 3.45% -57.51% -
  Horiz. % 0.00% 0.00% 0.00% 45.42% 43.96% 42.49% 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.
 


 

197  305  559  1085 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.25+0.09 
 VELESTO-WA 0.150.00 
 KNM 0.395-0.005 
 SAPNRG-WA 0.130.00 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 VELESTO 0.325-0.005 
 ALAM 0.115+0.01 
 REACH 0.22+0.03 
 REACH-WA 0.075+0.02 
Partners & Brokers