Highlights

[PETONE] QoQ Annualized Quarter Result on 2014-09-30 [#1]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     143.71%    YoY -     120.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 11,811 13,092 13,618 13,392 5,404 2,818 0 -
  QoQ % -9.78% -3.86% 1.69% 147.82% 91.72% 0.00% -
  Horiz. % 419.03% 464.48% 483.14% 475.12% 191.72% 100.00% -
PBT 4,749 5,614 4,714 2,720 -6,181 -8,290 -11,076 -
  QoQ % -15.42% 19.11% 73.31% 144.01% 25.45% 25.15% -
  Horiz. % -42.88% -50.69% -42.56% -24.56% 55.81% 74.85% 100.00%
Tax -19 -21 -20 -20 4 32 38 -
  QoQ % 10.94% -6.67% 0.00% -600.00% -87.50% -15.79% -
  Horiz. % -50.00% -56.14% -52.63% -52.63% 10.53% 84.21% 100.00%
NP 4,730 5,593 4,694 2,700 -6,177 -8,258 -11,038 -
  QoQ % -15.44% 19.16% 73.85% 143.71% 25.21% 25.18% -
  Horiz. % -42.85% -50.67% -42.53% -24.46% 55.96% 74.82% 100.00%
NP to SH 4,730 5,593 4,694 2,700 -6,177 -8,258 -11,038 -
  QoQ % -15.44% 19.16% 73.85% 143.71% 25.21% 25.18% -
  Horiz. % -42.85% -50.67% -42.53% -24.46% 55.96% 74.82% 100.00%
Tax Rate 0.40 % 0.38 % 0.42 % 0.74 % - % - % - % -
  QoQ % 5.26% -9.52% -43.24% 0.00% 0.00% 0.00% -
  Horiz. % 54.05% 51.35% 56.76% 100.00% - - -
Total Cost 7,081 7,498 8,924 10,692 11,581 11,077 11,038 -25.68%
  QoQ % -5.57% -15.97% -16.54% -7.68% 4.55% 0.36% -
  Horiz. % 64.15% 67.94% 80.85% 96.87% 104.92% 100.36% 100.00%
Net Worth -98,603 -97,911 -94,258 -90,475 -89,762 -91,215 -90,921 5.57%
  QoQ % -0.71% -3.88% -4.18% -0.79% 1.59% -0.32% -
  Horiz. % 108.45% 107.69% 103.67% 99.51% 98.73% 100.32% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth -98,603 -97,911 -94,258 -90,475 -89,762 -91,215 -90,921 5.57%
  QoQ % -0.71% -3.88% -4.18% -0.79% 1.59% -0.32% -
  Horiz. % 108.45% 107.69% 103.67% 99.51% 98.73% 100.32% 100.00%
NOSH 50,805 50,804 50,804 50,751 50,804 50,804 50,819 -0.02%
  QoQ % 0.00% 0.00% 0.10% -0.10% 0.00% -0.03% -
  Horiz. % 99.97% 99.97% 99.97% 99.87% 99.97% 99.97% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 40.05 % 42.72 % 34.47 % 20.16 % -114.30 % -293.00 % 0.00 % -
  QoQ % -6.25% 23.93% 70.98% 117.64% 60.99% 0.00% -
  Horiz. % -13.67% -14.58% -11.76% -6.88% 39.01% 100.00% -
ROE 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. % - - - - - - -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 23.25 25.77 26.80 26.39 10.64 5.55 - -
  QoQ % -9.78% -3.84% 1.55% 148.03% 91.71% 0.00% -
  Horiz. % 418.92% 464.32% 482.88% 475.50% 191.71% 100.00% -
EPS 9.31 11.01 9.24 5.32 -12.16 -16.25 -21.72 -
  QoQ % -15.44% 19.16% 73.68% 143.75% 25.17% 25.18% -
  Horiz. % -42.86% -50.69% -42.54% -24.49% 55.99% 74.82% 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 -1.9408 -1.9272 -1.8553 -1.7827 -1.7668 -1.7954 -1.7891 5.59%
  QoQ % -0.71% -3.88% -4.07% -0.90% 1.59% -0.35% -
  Horiz. % 108.48% 107.72% 103.70% 99.64% 98.75% 100.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 23.25 25.77 26.80 26.36 10.64 5.55 - -
  QoQ % -9.78% -3.84% 1.67% 147.74% 91.71% 0.00% -
  Horiz. % 418.92% 464.32% 482.88% 474.95% 191.71% 100.00% -
EPS 9.31 11.01 9.24 5.31 -12.16 -16.25 -21.73 -
  QoQ % -15.44% 19.16% 74.01% 143.67% 25.17% 25.22% -
  Horiz. % -42.84% -50.67% -42.52% -24.44% 55.96% 74.78% 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 -1.9408 -1.9272 -1.8553 -1.7808 -1.7668 -1.7954 -1.7896 5.57%
  QoQ % -0.71% -3.88% -4.18% -0.79% 1.59% -0.32% -
  Horiz. % 108.45% 107.69% 103.67% 99.51% 98.73% 100.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 -
P/RPS 0.24 0.21 0.21 0.21 0.52 0.99 0.00 -
  QoQ % 14.29% 0.00% 0.00% -59.62% -47.47% 0.00% -
  Horiz. % 24.24% 21.21% 21.21% 21.21% 52.53% 100.00% -
P/EPS 0.59 0.50 0.60 1.03 -0.45 -0.34 -0.25 -
  QoQ % 18.00% -16.67% -41.75% 328.89% -32.35% -36.00% -
  Horiz. % -236.00% -200.00% -240.00% -412.00% 180.00% 136.00% 100.00%
EY 169.27 200.17 167.99 96.73 -221.06 -295.56 -394.91 -
  QoQ % -15.44% 19.16% 73.67% 143.76% 25.21% 25.16% -
  Horiz. % -42.86% -50.69% -42.54% -24.49% 55.98% 74.84% 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 07/05/15 26/02/15 28/11/14 27/08/14 29/05/14 26/02/14 -
Price 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 -
P/RPS 0.24 0.21 0.21 0.21 0.52 0.99 0.00 -
  QoQ % 14.29% 0.00% 0.00% -59.62% -47.47% 0.00% -
  Horiz. % 24.24% 21.21% 21.21% 21.21% 52.53% 100.00% -
P/EPS 0.59 0.50 0.60 1.03 -0.45 -0.34 -0.25 -
  QoQ % 18.00% -16.67% -41.75% 328.89% -32.35% -36.00% -
  Horiz. % -236.00% -200.00% -240.00% -412.00% 180.00% 136.00% 100.00%
EY 169.27 200.17 167.99 96.73 -221.06 -295.56 -394.91 -
  QoQ % -15.44% 19.16% 73.67% 143.76% 25.21% 25.16% -
  Horiz. % -42.86% -50.69% -42.54% -24.49% 55.98% 74.84% 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. % - - - - - - -

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.
 


 

229  268  563  1195 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.14-0.01 
 GPACKET-WB 0.18+0.005 
 BJLAND 0.235+0.01 
 HSI-C7F 0.375-0.005 
 HSI-H6P 0.195+0.005 
 JAKS 0.84+0.02 
 NETX 0.0150.00 
 MNC 0.0750.00 
 HSI-C7E 0.19-0.005 
 HSI-H6Q 0.415+0.005 
Partners & Brokers