Highlights

[PETONE] QoQ Annualized Quarter Result on 2012-12-31 [#2]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     2.88%    YoY -     -435.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 0 16,036 21,412 28,492 13,500 30,925 31,184 -
  QoQ % 0.00% -25.11% -24.85% 111.05% -56.35% -0.83% -
  Horiz. % 0.00% 51.42% 68.66% 91.37% 43.29% 99.17% 100.00%
PBT -13,116 -70,671 -48,729 -21,408 -26,788 -26,293 5,052 -
  QoQ % 81.44% -45.03% -127.62% 20.08% -1.88% -620.45% -
  Horiz. % -259.62% -1,398.87% -964.56% -423.75% -530.25% -520.45% 100.00%
Tax 76 5,332 7,154 -1,606 3,092 -10,812 -1,681 -
  QoQ % -98.57% -25.48% 545.50% -151.94% 128.60% -543.06% -
  Horiz. % -4.52% -317.13% -425.54% 95.52% -183.90% 643.06% 100.00%
NP -13,040 -65,339 -41,574 -23,014 -23,696 -37,105 3,370 -
  QoQ % 80.04% -57.16% -80.65% 2.88% 36.14% -1,200.82% -
  Horiz. % -386.87% -1,938.46% -1,233.43% -682.77% -703.01% -1,100.82% 100.00%
NP to SH -13,040 -65,339 -41,574 -23,014 -23,696 -37,105 3,370 -
  QoQ % 80.04% -57.16% -80.65% 2.88% 36.14% -1,200.82% -
  Horiz. % -386.87% -1,938.46% -1,233.43% -682.77% -703.01% -1,100.82% 100.00%
Tax Rate - % - % - % - % - % - % 33.28 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 13,040 81,375 62,986 51,506 37,196 68,030 27,813 -39.62%
  QoQ % -83.98% 29.19% 22.29% 38.47% -45.32% 144.59% -
  Horiz. % 46.88% 292.58% 226.46% 185.18% 133.73% 244.59% 100.00%
Net Worth -88,009 -82,842 -46,471 -22,450 -16,964 -12,558 28,224 -
  QoQ % -6.24% -78.27% -106.99% -32.34% -35.08% -144.50% -
  Horiz. % -311.82% -293.51% -164.65% -79.54% -60.10% -44.50% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth -88,009 -82,842 -46,471 -22,450 -16,964 -12,558 28,224 -
  QoQ % -6.24% -78.27% -106.99% -32.34% -35.08% -144.50% -
  Horiz. % -311.82% -293.51% -164.65% -79.54% -60.10% -44.50% 100.00%
NOSH 50,804 50,804 50,804 50,804 50,806 50,804 50,763 0.05%
  QoQ % 0.00% 0.00% 0.00% -0.00% 0.00% 0.08% -
  Horiz. % 100.08% 100.08% 100.08% 100.08% 100.08% 100.08% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.00 % -407.45 % -194.17 % -80.77 % -175.53 % -119.98 % 10.81 % -
  QoQ % 0.00% -109.84% -140.40% 53.99% -46.30% -1,209.90% -
  Horiz. % 0.00% -3,769.20% -1,796.21% -747.18% -1,623.77% -1,109.90% 100.00%
ROE 0.00 % 0.00 % 0.00 % 0.00 % 0.00 % 0.00 % 11.94 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS - 31.56 42.15 56.08 26.57 60.87 61.43 -
  QoQ % 0.00% -25.12% -24.84% 111.07% -56.35% -0.91% -
  Horiz. % 0.00% 51.38% 68.61% 91.29% 43.25% 99.09% 100.00%
EPS -25.68 -128.61 -81.83 -45.30 -46.64 -73.03 6.64 -
  QoQ % 80.03% -57.17% -80.64% 2.87% 36.14% -1,199.85% -
  Horiz. % -386.75% -1,936.90% -1,232.38% -682.23% -702.41% -1,099.85% 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 -1.7323 -1.6306 -0.9147 -0.4419 -0.3339 -0.2472 0.5560 -
  QoQ % -6.24% -78.27% -106.99% -32.35% -35.07% -144.46% -
  Horiz. % -311.56% -293.27% -164.51% -79.48% -60.05% -44.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS - 31.56 42.15 56.08 26.57 60.87 61.38 -
  QoQ % 0.00% -25.12% -24.84% 111.07% -56.35% -0.83% -
  Horiz. % 0.00% 51.42% 68.67% 91.37% 43.29% 99.17% 100.00%
EPS -25.68 -128.61 -81.83 -45.30 -46.64 -73.03 6.63 -
  QoQ % 80.03% -57.17% -80.64% 2.87% 36.14% -1,201.51% -
  Horiz. % -387.33% -1,939.82% -1,234.24% -683.26% -703.47% -1,101.51% 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 -1.7323 -1.6306 -0.9147 -0.4419 -0.3339 -0.2472 0.5555 -
  QoQ % -6.24% -78.27% -106.99% -32.35% -35.07% -144.50% -
  Horiz. % -311.85% -293.54% -164.66% -79.55% -60.11% -44.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.0550 0.0550 0.1450 0.1700 0.1800 0.6700 0.9000 -
P/RPS 0.00 0.17 0.34 0.30 0.68 1.10 1.47 -
  QoQ % 0.00% -50.00% 13.33% -55.88% -38.18% -25.17% -
  Horiz. % 0.00% 11.56% 23.13% 20.41% 46.26% 74.83% 100.00%
P/EPS -0.21 -0.04 -0.18 -0.38 -0.39 -0.92 13.55 -
  QoQ % -425.00% 77.78% 52.63% 2.56% 57.61% -106.79% -
  Horiz. % -1.55% -0.30% -1.33% -2.80% -2.88% -6.79% 100.00%
EY -466.67 -2,338.32 -564.36 -266.46 -259.11 -109.01 7.38 -
  QoQ % 80.04% -314.33% -111.80% -2.84% -137.69% -1,577.10% -
  Horiz. % -6,323.44% -31,684.55% -7,647.15% -3,610.57% -3,510.98% -1,477.10% 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 1.62 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 02/07/12 -
Price 0.0550 0.0550 0.0550 0.1500 0.1700 0.5100 0.6900 -
P/RPS 0.00 0.17 0.13 0.27 0.64 0.84 1.12 -
  QoQ % 0.00% 30.77% -51.85% -57.81% -23.81% -25.00% -
  Horiz. % 0.00% 15.18% 11.61% 24.11% 57.14% 75.00% 100.00%
P/EPS -0.21 -0.04 -0.07 -0.33 -0.36 -0.70 10.39 -
  QoQ % -425.00% 42.86% 78.79% 8.33% 48.57% -106.74% -
  Horiz. % -2.02% -0.38% -0.67% -3.18% -3.46% -6.74% 100.00%
EY -466.67 -2,338.32 -1,487.86 -301.99 -274.35 -143.20 9.62 -
  QoQ % 80.04% -57.16% -392.69% -10.07% -91.59% -1,588.57% -
  Horiz. % -4,851.04% -24,306.86% -15,466.32% -3,139.19% -2,851.87% -1,488.57% 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 1.24 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 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.
 


 

295  250  521  1199 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.795+0.05 
 SAPNRG 0.260.00 
 HSI-H8F 0.13-0.06 
 EKOVEST 0.81+0.015 
 DYNACIA-PA 0.05+0.01 
 HSI-C7K 0.335+0.055 
 PERDANA-PR 0.010.00 
 DGB 0.14-0.005 
 ECOWLD-CV 0.025+0.01 
 KHEESAN 0.475-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers