Highlights

[PETONE] QoQ Annualized Quarter Result on 2016-12-31 [#2]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     15.24%    YoY -     -55.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 13,412 11,864 11,546 11,728 11,616 10,363 9,574 25.17%
  QoQ % 13.05% 2.75% -1.55% 0.96% 12.09% 8.23% -
  Horiz. % 140.08% 123.91% 120.60% 122.49% 121.32% 108.23% 100.00%
PBT -1,348 1,754 2,320 3,236 2,808 722 2,792 -
  QoQ % -176.85% -24.40% -28.31% 15.24% 288.92% -74.14% -
  Horiz. % -48.28% 62.82% 83.09% 115.90% 100.57% 25.86% 100.00%
Tax -20 -19 -25 0 0 -20 -13 31.00%
  QoQ % -5.26% 25.00% 0.00% 0.00% 0.00% -49.99% -
  Horiz. % 149.99% 142.49% 190.00% -0.00% -0.00% 149.99% 100.00%
NP -1,368 1,735 2,294 3,236 2,808 702 2,778 -
  QoQ % -178.85% -24.39% -29.09% 15.24% 300.00% -74.74% -
  Horiz. % -49.23% 62.44% 82.58% 116.46% 101.06% 25.26% 100.00%
NP to SH -1,368 1,735 2,294 3,236 2,808 702 2,778 -
  QoQ % -178.85% -24.39% -29.09% 15.24% 300.00% -74.74% -
  Horiz. % -49.23% 62.44% 82.58% 116.46% 101.06% 25.26% 100.00%
Tax Rate - % 1.08 % 1.09 % - % - % 2.77 % 0.48 % -
  QoQ % 0.00% -0.92% 0.00% 0.00% 0.00% 477.08% -
  Horiz. % 0.00% 225.00% 227.08% 0.00% 0.00% 577.08% 100.00%
Total Cost 14,780 10,129 9,252 8,492 8,808 9,661 6,796 67.78%
  QoQ % 45.92% 9.48% 8.95% -3.59% -8.83% 42.16% -
  Horiz. % 217.48% 149.04% 136.14% 124.96% 129.61% 142.16% 100.00%
Net Worth -85,321 -107,736 -110,520 -111,857 -105,338 -103,494 -100,105 -10.10%
  QoQ % 20.81% 2.52% 1.19% -6.19% -1.78% -3.39% -
  Horiz. % 85.23% 107.62% 110.40% 111.74% 105.23% 103.39% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth -85,321 -107,736 -110,520 -111,857 -105,338 -103,494 -100,105 -10.10%
  QoQ % 20.81% 2.52% 1.19% -6.19% -1.78% -3.39% -
  Horiz. % 85.23% 107.62% 110.40% 111.74% 105.23% 103.39% 100.00%
NOSH 50,804 50,804 50,804 50,804 50,804 50,804 50,804 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -10.20 % 14.62 % 19.87 % 27.59 % 24.17 % 6.77 % 29.02 % -
  QoQ % -169.77% -26.42% -27.98% 14.15% 257.02% -76.67% -
  Horiz. % -35.15% 50.38% 68.47% 95.07% 83.29% 23.33% 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 26.40 23.35 22.73 23.08 22.86 20.40 18.85 25.15%
  QoQ % 13.06% 2.73% -1.52% 0.96% 12.06% 8.22% -
  Horiz. % 140.05% 123.87% 120.58% 122.44% 121.27% 108.22% 100.00%
EPS -2.68 3.42 4.52 6.36 5.52 1.38 5.47 -
  QoQ % -178.36% -24.34% -28.93% 15.22% 300.00% -74.77% -
  Horiz. % -48.99% 62.52% 82.63% 116.27% 100.91% 25.23% 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 -1.6794 -2.1206 -2.1754 -2.2017 -2.0734 -2.0371 -1.9704 -10.10%
  QoQ % 20.81% 2.52% 1.19% -6.19% -1.78% -3.39% -
  Horiz. % 85.23% 107.62% 110.40% 111.74% 105.23% 103.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 26.40 23.35 22.73 23.08 22.86 20.40 18.85 25.15%
  QoQ % 13.06% 2.73% -1.52% 0.96% 12.06% 8.22% -
  Horiz. % 140.05% 123.87% 120.58% 122.44% 121.27% 108.22% 100.00%
EPS -2.68 3.42 4.52 6.36 5.52 1.38 5.47 -
  QoQ % -178.36% -24.34% -28.93% 15.22% 300.00% -74.77% -
  Horiz. % -48.99% 62.52% 82.63% 116.27% 100.91% 25.23% 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 -1.6794 -2.1206 -2.1754 -2.2017 -2.0734 -2.0371 -1.9704 -10.10%
  QoQ % 20.81% 2.52% 1.19% -6.19% -1.78% -3.39% -
  Horiz. % 85.23% 107.62% 110.40% 111.74% 105.23% 103.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 -
P/RPS 0.21 0.24 0.24 0.24 0.24 0.27 0.29 -19.34%
  QoQ % -12.50% 0.00% 0.00% 0.00% -11.11% -6.90% -
  Horiz. % 72.41% 82.76% 82.76% 82.76% 82.76% 93.10% 100.00%
P/EPS -2.04 1.61 1.22 0.86 1.00 3.98 1.01 -
  QoQ % -226.71% 31.97% 41.86% -14.00% -74.87% 294.06% -
  Horiz. % -201.98% 159.41% 120.79% 85.15% 99.01% 394.06% 100.00%
EY -48.96 62.09 82.12 115.81 100.49 25.12 99.44 -
  QoQ % -178.85% -24.39% -29.09% 15.25% 300.04% -74.74% -
  Horiz. % -49.24% 62.44% 82.58% 116.46% 101.06% 25.26% 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 29/08/17 30/05/17 28/02/17 29/11/16 29/08/16 26/05/16 -
Price 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 -
P/RPS 0.21 0.24 0.24 0.24 0.24 0.27 0.29 -19.34%
  QoQ % -12.50% 0.00% 0.00% 0.00% -11.11% -6.90% -
  Horiz. % 72.41% 82.76% 82.76% 82.76% 82.76% 93.10% 100.00%
P/EPS -2.04 1.61 1.22 0.86 1.00 3.98 1.01 -
  QoQ % -226.71% 31.97% 41.86% -14.00% -74.87% 294.06% -
  Horiz. % -201.98% 159.41% 120.79% 85.15% 99.01% 394.06% 100.00%
EY -48.96 62.09 82.12 115.81 100.49 25.12 99.44 -
  QoQ % -178.85% -24.39% -29.09% 15.25% 300.04% -74.74% -
  Horiz. % -49.24% 62.44% 82.58% 116.46% 101.06% 25.26% 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.
 


 

231  209  533  1323 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 NETX 0.020.00 
 XOX 0.0450.00 
 HSI-H8F 0.425+0.03 
 HSI-C7K 0.33-0.03 
 TANCO 0.0750.00 
 SPRING 0.25+0.02 
 IFCAMSC 0.525+0.035 
 MFLOUR 0.715-0.005 
 DGB 0.160.00 
Partners & Brokers