Highlights

[PETONE] QoQ Annualized Quarter Result on 2012-09-30 [#1]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     36.14%    YoY -     -234.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 16,036 21,412 28,492 13,500 30,925 31,184 31,974 -36.90%
  QoQ % -25.11% -24.85% 111.05% -56.35% -0.83% -2.47% -
  Horiz. % 50.15% 66.97% 89.11% 42.22% 96.72% 97.53% 100.00%
PBT -70,671 -48,729 -21,408 -26,788 -26,293 5,052 9,482 -
  QoQ % -45.03% -127.62% 20.08% -1.88% -620.45% -46.72% -
  Horiz. % -745.32% -513.91% -225.78% -282.51% -277.29% 53.28% 100.00%
Tax 5,332 7,154 -1,606 3,092 -10,812 -1,681 -2,618 -
  QoQ % -25.48% 545.50% -151.94% 128.60% -543.06% 35.78% -
  Horiz. % -203.67% -273.29% 61.34% -118.11% 412.99% 64.22% 100.00%
NP -65,339 -41,574 -23,014 -23,696 -37,105 3,370 6,864 -
  QoQ % -57.16% -80.65% 2.88% 36.14% -1,200.82% -50.89% -
  Horiz. % -951.91% -605.69% -335.29% -345.22% -540.57% 49.11% 100.00%
NP to SH -65,339 -41,574 -23,014 -23,696 -37,105 3,370 6,864 -
  QoQ % -57.16% -80.65% 2.88% 36.14% -1,200.82% -50.89% -
  Horiz. % -951.91% -605.69% -335.29% -345.22% -540.57% 49.11% 100.00%
Tax Rate - % - % - % - % - % 33.28 % 27.61 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 20.54% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 120.54% 100.00%
Total Cost 81,375 62,986 51,506 37,196 68,030 27,813 25,110 119.15%
  QoQ % 29.19% 22.29% 38.47% -45.32% 144.59% 10.77% -
  Horiz. % 324.07% 250.84% 205.12% 148.13% 270.93% 110.77% 100.00%
Net Worth -82,842 -46,471 -22,450 -16,964 -12,558 28,224 29,100 -
  QoQ % -78.27% -106.99% -32.34% -35.08% -144.50% -3.01% -
  Horiz. % -284.67% -159.69% -77.15% -58.29% -43.16% 96.99% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth -82,842 -46,471 -22,450 -16,964 -12,558 28,224 29,100 -
  QoQ % -78.27% -106.99% -32.34% -35.08% -144.50% -3.01% -
  Horiz. % -284.67% -159.69% -77.15% -58.29% -43.16% 96.99% 100.00%
NOSH 50,804 50,804 50,804 50,806 50,804 50,763 50,769 0.05%
  QoQ % 0.00% 0.00% -0.00% 0.00% 0.08% -0.01% -
  Horiz. % 100.07% 100.07% 100.07% 100.07% 100.07% 99.99% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -407.45 % -194.17 % -80.77 % -175.53 % -119.98 % 10.81 % 21.47 % -
  QoQ % -109.84% -140.40% 53.99% -46.30% -1,209.90% -49.65% -
  Horiz. % -1,897.76% -904.38% -376.20% -817.56% -558.83% 50.35% 100.00%
ROE 0.00 % 0.00 % 0.00 % 0.00 % 0.00 % 11.94 % 23.59 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -49.39% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 50.61% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 31.56 42.15 56.08 26.57 60.87 61.43 62.98 -36.94%
  QoQ % -25.12% -24.84% 111.07% -56.35% -0.91% -2.46% -
  Horiz. % 50.11% 66.93% 89.04% 42.19% 96.65% 97.54% 100.00%
EPS -128.61 -81.83 -45.30 -46.64 -73.03 6.64 13.52 -
  QoQ % -57.17% -80.64% 2.87% 36.14% -1,199.85% -50.89% -
  Horiz. % -951.26% -605.25% -335.06% -344.97% -540.16% 49.11% 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 -1.6306 -0.9147 -0.4419 -0.3339 -0.2472 0.5560 0.5732 -
  QoQ % -78.27% -106.99% -32.35% -35.07% -144.46% -3.00% -
  Horiz. % -284.47% -159.58% -77.09% -58.25% -43.13% 97.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 31.56 42.15 56.08 26.57 60.87 61.38 62.93 -36.90%
  QoQ % -25.12% -24.84% 111.07% -56.35% -0.83% -2.46% -
  Horiz. % 50.15% 66.98% 89.11% 42.22% 96.73% 97.54% 100.00%
EPS -128.61 -81.83 -45.30 -46.64 -73.03 6.63 13.51 -
  QoQ % -57.17% -80.64% 2.87% 36.14% -1,201.51% -50.93% -
  Horiz. % -951.96% -605.70% -335.31% -345.23% -540.56% 49.07% 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 -1.6306 -0.9147 -0.4419 -0.3339 -0.2472 0.5555 0.5728 -
  QoQ % -78.27% -106.99% -32.35% -35.07% -144.50% -3.02% -
  Horiz. % -284.67% -159.69% -77.15% -58.29% -43.16% 96.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.0550 0.1450 0.1700 0.1800 0.6700 0.9000 0.8600 -
P/RPS 0.17 0.34 0.30 0.68 1.10 1.47 1.37 -75.15%
  QoQ % -50.00% 13.33% -55.88% -38.18% -25.17% 7.30% -
  Horiz. % 12.41% 24.82% 21.90% 49.64% 80.29% 107.30% 100.00%
P/EPS -0.04 -0.18 -0.38 -0.39 -0.92 13.55 6.36 -
  QoQ % 77.78% 52.63% 2.56% 57.61% -106.79% 113.05% -
  Horiz. % -0.63% -2.83% -5.97% -6.13% -14.47% 213.05% 100.00%
EY -2,338.32 -564.36 -266.46 -259.11 -109.01 7.38 15.72 -
  QoQ % -314.33% -111.80% -2.84% -137.69% -1,577.10% -53.05% -
  Horiz. % -14,874.81% -3,590.08% -1,695.04% -1,648.28% -693.45% 46.95% 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 1.62 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 8.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 108.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 02/07/12 02/07/12 -
Price 0.0550 0.0550 0.1500 0.1700 0.5100 0.6900 0.6900 -
P/RPS 0.17 0.13 0.27 0.64 0.84 1.12 1.10 -71.23%
  QoQ % 30.77% -51.85% -57.81% -23.81% -25.00% 1.82% -
  Horiz. % 15.45% 11.82% 24.55% 58.18% 76.36% 101.82% 100.00%
P/EPS -0.04 -0.07 -0.33 -0.36 -0.70 10.39 5.10 -
  QoQ % 42.86% 78.79% 8.33% 48.57% -106.74% 103.73% -
  Horiz. % -0.78% -1.37% -6.47% -7.06% -13.73% 203.73% 100.00%
EY -2,338.32 -1,487.86 -301.99 -274.35 -143.20 9.62 19.59 -
  QoQ % -57.16% -392.69% -10.07% -91.59% -1,588.57% -50.89% -
  Horiz. % -11,936.29% -7,595.00% -1,541.55% -1,400.46% -730.99% 49.11% 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 1.24 1.20 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 3.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 103.33% 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