Highlights

[PETONE] QoQ Annualized Quarter Result on 2013-06-30 [#4]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     -57.16%    YoY -     -76.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 0 0 0 16,036 21,412 28,492 13,500 -
  QoQ % 0.00% 0.00% 0.00% -25.11% -24.85% 111.05% -
  Horiz. % 0.00% 0.00% 0.00% 118.79% 158.61% 211.05% 100.00%
PBT -11,076 -11,076 -13,116 -70,671 -48,729 -21,408 -26,788 -50.61%
  QoQ % 0.00% 15.55% 81.44% -45.03% -127.62% 20.08% -
  Horiz. % 41.35% 41.35% 48.96% 263.82% 181.91% 79.92% 100.00%
Tax 38 38 76 5,332 7,154 -1,606 3,092 -97.02%
  QoQ % 0.00% -50.00% -98.57% -25.48% 545.50% -151.94% -
  Horiz. % 1.23% 1.23% 2.46% 172.45% 231.39% -51.94% 100.00%
NP -11,038 -11,038 -13,040 -65,339 -41,574 -23,014 -23,696 -45.67%
  QoQ % 0.00% 15.35% 80.04% -57.16% -80.65% 2.88% -
  Horiz. % 46.58% 46.58% 55.03% 275.74% 175.45% 97.12% 100.00%
NP to SH -11,038 -11,038 -13,040 -65,339 -41,574 -23,014 -23,696 -45.67%
  QoQ % 0.00% 15.35% 80.04% -57.16% -80.65% 2.88% -
  Horiz. % 46.58% 46.58% 55.03% 275.74% 175.45% 97.12% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 11,038 11,038 13,040 81,375 62,986 51,506 37,196 -62.10%
  QoQ % 0.00% -15.35% -83.98% 29.19% 22.29% 38.47% -
  Horiz. % 29.68% 29.68% 35.06% 218.77% 169.34% 138.47% 100.00%
Net Worth -90,921 - -88,009 -82,842 -46,471 -22,450 -16,964 282.25%
  QoQ % 0.00% 0.00% -6.24% -78.27% -106.99% -32.34% -
  Horiz. % 535.96% 0.00% 518.79% 488.34% 273.94% 132.34% 100.00%
Dividend
31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth -90,921 - -88,009 -82,842 -46,471 -22,450 -16,964 282.25%
  QoQ % 0.00% 0.00% -6.24% -78.27% -106.99% -32.34% -
  Horiz. % 535.96% 0.00% 518.79% 488.34% 273.94% 132.34% 100.00%
NOSH 50,819 50,804 50,804 50,804 50,804 50,804 50,806 0.02%
  QoQ % 0.03% 0.00% 0.00% 0.00% 0.00% -0.00% -
  Horiz. % 100.03% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.00 % 0.00 % 0.00 % -407.45 % -194.17 % -80.77 % -175.53 % -
  QoQ % 0.00% 0.00% 0.00% -109.84% -140.40% 53.99% -
  Horiz. % -0.00% -0.00% -0.00% 232.13% 110.62% 46.01% 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
31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS - - - 31.56 42.15 56.08 26.57 -
  QoQ % 0.00% 0.00% 0.00% -25.12% -24.84% 111.07% -
  Horiz. % 0.00% 0.00% 0.00% 118.78% 158.64% 211.07% 100.00%
EPS -21.72 -21.72 -25.68 -128.61 -81.83 -45.30 -46.64 -45.69%
  QoQ % 0.00% 15.42% 80.03% -57.17% -80.64% 2.87% -
  Horiz. % 46.57% 46.57% 55.06% 275.75% 175.45% 97.13% 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 -1.7891 - -1.7323 -1.6306 -0.9147 -0.4419 -0.3339 282.17%
  QoQ % 0.00% 0.00% -6.24% -78.27% -106.99% -32.35% -
  Horiz. % 535.82% 0.00% 518.81% 488.35% 273.94% 132.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS - - - 31.56 42.15 56.08 26.57 -
  QoQ % 0.00% 0.00% 0.00% -25.12% -24.84% 111.07% -
  Horiz. % 0.00% 0.00% 0.00% 118.78% 158.64% 211.07% 100.00%
EPS -21.73 -21.72 -25.68 -128.61 -81.83 -45.30 -46.64 -45.67%
  QoQ % -0.05% 15.42% 80.03% -57.17% -80.64% 2.87% -
  Horiz. % 46.59% 46.57% 55.06% 275.75% 175.45% 97.13% 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 -1.7896 - -1.7323 -1.6306 -0.9147 -0.4419 -0.3339 282.26%
  QoQ % 0.00% 0.00% -6.24% -78.27% -106.99% -32.35% -
  Horiz. % 535.97% 0.00% 518.81% 488.35% 273.94% 132.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/12/13 30/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.0550 0.0550 0.0550 0.0550 0.1450 0.1700 0.1800 -
P/RPS 0.00 0.00 0.00 0.17 0.34 0.30 0.68 -
  QoQ % 0.00% 0.00% 0.00% -50.00% 13.33% -55.88% -
  Horiz. % 0.00% 0.00% 0.00% 25.00% 50.00% 44.12% 100.00%
P/EPS -0.25 -0.25 -0.21 -0.04 -0.18 -0.38 -0.39 -29.89%
  QoQ % 0.00% -19.05% -425.00% 77.78% 52.63% 2.56% -
  Horiz. % 64.10% 64.10% 53.85% 10.26% 46.15% 97.44% 100.00%
EY -394.91 -395.02 -466.67 -2,338.32 -564.36 -266.46 -259.11 40.01%
  QoQ % 0.03% 15.35% 80.04% -314.33% -111.80% -2.84% -
  Horiz. % 152.41% 152.45% 180.10% 902.44% 217.81% 102.84% 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 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
31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/02/14 - 20/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.0550 0.0000 0.0550 0.0550 0.0550 0.1500 0.1700 -
P/RPS 0.00 0.00 0.00 0.17 0.13 0.27 0.64 -
  QoQ % 0.00% 0.00% 0.00% 30.77% -51.85% -57.81% -
  Horiz. % 0.00% 0.00% 0.00% 26.56% 20.31% 42.19% 100.00%
P/EPS -0.25 0.00 -0.21 -0.04 -0.07 -0.33 -0.36 -25.27%
  QoQ % 0.00% 0.00% -425.00% 42.86% 78.79% 8.33% -
  Horiz. % 69.44% -0.00% 58.33% 11.11% 19.44% 91.67% 100.00%
EY -394.91 0.00 -466.67 -2,338.32 -1,487.86 -301.99 -274.35 33.77%
  QoQ % 0.00% 0.00% 80.04% -57.16% -392.69% -10.07% -
  Horiz. % 143.94% -0.00% 170.10% 852.31% 542.32% 110.07% 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.
 


 

269  428  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.35-0.04 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 ARMADA 0.225-0.015 
 IMPIANA 0.03+0.005 
 HSI-H6R 0.39+0.025 
 KNM-WB 0.265-0.025 
 GPACKET 0.445+0.04 
 VELESTO-WA 0.13-0.015 
Partners & Brokers