Highlights

[PETONE] QoQ Annualized Quarter Result on 2013-12-30 [#2]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Dec-2013  [#2]
Profit Trend QoQ -     15.35%    YoY -     52.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 5,404 2,818 0 0 0 16,036 21,412 -66.78%
  QoQ % 91.72% 0.00% 0.00% 0.00% 0.00% -25.11% -
  Horiz. % 25.24% 13.16% 0.00% 0.00% 0.00% 74.89% 100.00%
PBT -6,181 -8,290 -11,076 -11,076 -13,116 -70,671 -48,729 -80.85%
  QoQ % 25.45% 25.15% 0.00% 15.55% 81.44% -45.03% -
  Horiz. % 12.68% 17.01% 22.73% 22.73% 26.92% 145.03% 100.00%
Tax 4 32 38 38 76 5,332 7,154 -99.75%
  QoQ % -87.50% -15.79% 0.00% -50.00% -98.57% -25.48% -
  Horiz. % 0.06% 0.45% 0.53% 0.53% 1.06% 74.52% 100.00%
NP -6,177 -8,258 -11,038 -11,038 -13,040 -65,339 -41,574 -78.26%
  QoQ % 25.21% 25.18% 0.00% 15.35% 80.04% -57.16% -
  Horiz. % 14.86% 19.86% 26.55% 26.55% 31.37% 157.16% 100.00%
NP to SH -6,177 -8,258 -11,038 -11,038 -13,040 -65,339 -41,574 -78.26%
  QoQ % 25.21% 25.18% 0.00% 15.35% 80.04% -57.16% -
  Horiz. % 14.86% 19.86% 26.55% 26.55% 31.37% 157.16% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 11,581 11,077 11,038 11,038 13,040 81,375 62,986 -74.22%
  QoQ % 4.55% 0.36% 0.00% -15.35% -83.98% 29.19% -
  Horiz. % 18.39% 17.59% 17.52% 17.52% 20.70% 129.19% 100.00%
Net Worth -89,762 -91,215 -90,921 - -88,009 -82,842 -46,471 69.38%
  QoQ % 1.59% -0.32% 0.00% 0.00% -6.24% -78.27% -
  Horiz. % 193.16% 196.28% 195.65% 0.00% 189.38% 178.27% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
  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
30/06/14 31/03/14 31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth -89,762 -91,215 -90,921 - -88,009 -82,842 -46,471 69.38%
  QoQ % 1.59% -0.32% 0.00% 0.00% -6.24% -78.27% -
  Horiz. % 193.16% 196.28% 195.65% 0.00% 189.38% 178.27% 100.00%
NOSH 50,804 50,804 50,819 50,804 50,804 50,804 50,804 -
  QoQ % 0.00% -0.03% 0.03% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.03% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -114.30 % -293.00 % 0.00 % 0.00 % 0.00 % -407.45 % -194.17 % -34.57%
  QoQ % 60.99% 0.00% 0.00% 0.00% 0.00% -109.84% -
  Horiz. % 58.87% 150.90% -0.00% -0.00% -0.00% 209.84% 100.00%
ROE 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. % - - - - - - -
Per Share
30/06/14 31/03/14 31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.64 5.55 - - - 31.56 42.15 -66.78%
  QoQ % 91.71% 0.00% 0.00% 0.00% 0.00% -25.12% -
  Horiz. % 25.24% 13.17% 0.00% 0.00% 0.00% 74.88% 100.00%
EPS -12.16 -16.25 -21.72 -21.72 -25.68 -128.61 -81.83 -78.26%
  QoQ % 25.17% 25.18% 0.00% 15.42% 80.03% -57.17% -
  Horiz. % 14.86% 19.86% 26.54% 26.54% 31.38% 157.17% 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 -1.7668 -1.7954 -1.7891 - -1.7323 -1.6306 -0.9147 69.38%
  QoQ % 1.59% -0.35% 0.00% 0.00% -6.24% -78.27% -
  Horiz. % 193.16% 196.28% 195.59% 0.00% 189.38% 178.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/06/14 31/03/14 31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.64 5.55 - - - 31.56 42.15 -66.78%
  QoQ % 91.71% 0.00% 0.00% 0.00% 0.00% -25.12% -
  Horiz. % 25.24% 13.17% 0.00% 0.00% 0.00% 74.88% 100.00%
EPS -12.16 -16.25 -21.73 -21.72 -25.68 -128.61 -81.83 -78.26%
  QoQ % 25.17% 25.22% -0.05% 15.42% 80.03% -57.17% -
  Horiz. % 14.86% 19.86% 26.56% 26.54% 31.38% 157.17% 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 -1.7668 -1.7954 -1.7896 - -1.7323 -1.6306 -0.9147 69.38%
  QoQ % 1.59% -0.32% 0.00% 0.00% -6.24% -78.27% -
  Horiz. % 193.16% 196.28% 195.65% 0.00% 189.38% 178.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/06/14 31/03/14 31/12/13 30/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 0.1450 -
P/RPS 0.52 0.99 0.00 0.00 0.00 0.17 0.34 40.51%
  QoQ % -47.47% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 152.94% 291.18% 0.00% 0.00% 0.00% 50.00% 100.00%
P/EPS -0.45 -0.34 -0.25 -0.25 -0.21 -0.04 -0.18 108.22%
  QoQ % -32.35% -36.00% 0.00% -19.05% -425.00% 77.78% -
  Horiz. % 250.00% 188.89% 138.89% 138.89% 116.67% 22.22% 100.00%
EY -221.06 -295.56 -394.91 -395.02 -466.67 -2,338.32 -564.36 -52.77%
  QoQ % 25.21% 25.16% 0.03% 15.35% 80.04% -314.33% -
  Horiz. % 39.17% 52.37% 69.97% 69.99% 82.69% 414.33% 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 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/08/14 29/05/14 26/02/14 - 20/11/13 30/08/13 31/05/13 -
Price 0.0550 0.0550 0.0550 0.0000 0.0550 0.0550 0.0550 -
P/RPS 0.52 0.99 0.00 0.00 0.00 0.17 0.13 203.33%
  QoQ % -47.47% 0.00% 0.00% 0.00% 0.00% 30.77% -
  Horiz. % 400.00% 761.54% 0.00% 0.00% 0.00% 130.77% 100.00%
P/EPS -0.45 -0.34 -0.25 0.00 -0.21 -0.04 -0.07 343.45%
  QoQ % -32.35% -36.00% 0.00% 0.00% -425.00% 42.86% -
  Horiz. % 642.86% 485.71% 357.14% -0.00% 300.00% 57.14% 100.00%
EY -221.06 -295.56 -394.91 0.00 -466.67 -2,338.32 -1,487.86 -78.26%
  QoQ % 25.21% 25.16% 0.00% 0.00% 80.04% -57.16% -
  Horiz. % 14.86% 19.86% 26.54% -0.00% 31.37% 157.16% 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 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -

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.
 


 

86  75  306  1821 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TANCO 0.075+0.005 
 SAPNRG 0.295+0.005 
 AAX 0.18+0.015 
 SPRING 0.2450.00 
 FINTEC 0.065+0.005 
 RSAWIT 0.165+0.015 
 GPACKET 0.72+0.005 
 SAPNRG-WA 0.1350.00 
 ARBB 0.335-0.005 
 NETX 0.020.00 
Partners & Brokers