Highlights

[PETONE] QoQ Annualized Quarter Result on 2014-03-31 [#3]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     25.18%    YoY -     80.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/12/13 30/09/13 CAGR
Revenue 13,618 13,392 5,404 2,818 0 0 0 -
  QoQ % 1.69% 147.82% 91.72% 0.00% 0.00% 0.00% -
  Horiz. % 483.14% 475.12% 191.72% 100.00% - - -
PBT 4,714 2,720 -6,181 -8,290 -11,076 -11,076 -13,116 -
  QoQ % 73.31% 144.01% 25.45% 25.15% 0.00% 15.55% -
  Horiz. % -35.94% -20.74% 47.13% 63.21% 84.45% 84.45% 100.00%
Tax -20 -20 4 32 38 38 76 -
  QoQ % 0.00% -600.00% -87.50% -15.79% 0.00% -50.00% -
  Horiz. % -26.32% -26.32% 5.26% 42.11% 50.00% 50.00% 100.00%
NP 4,694 2,700 -6,177 -8,258 -11,038 -11,038 -13,040 -
  QoQ % 73.85% 143.71% 25.21% 25.18% 0.00% 15.35% -
  Horiz. % -36.00% -20.71% 47.37% 63.33% 84.65% 84.65% 100.00%
NP to SH 4,694 2,700 -6,177 -8,258 -11,038 -11,038 -13,040 -
  QoQ % 73.85% 143.71% 25.21% 25.18% 0.00% 15.35% -
  Horiz. % -36.00% -20.71% 47.37% 63.33% 84.65% 84.65% 100.00%
Tax Rate 0.42 % 0.74 % - % - % - % - % - % -
  QoQ % -43.24% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.76% 100.00% - - - - -
Total Cost 8,924 10,692 11,581 11,077 11,038 11,038 13,040 -26.13%
  QoQ % -16.54% -7.68% 4.55% 0.36% 0.00% -15.35% -
  Horiz. % 68.44% 81.99% 88.81% 84.95% 84.65% 84.65% 100.00%
Net Worth -94,258 -90,475 -89,762 -91,215 -90,921 - -88,009 5.63%
  QoQ % -4.18% -0.79% 1.59% -0.32% 0.00% 0.00% -
  Horiz. % 107.10% 102.80% 101.99% 103.64% 103.31% 0.00% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/12/13 30/09/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/12/13 30/09/13 CAGR
Net Worth -94,258 -90,475 -89,762 -91,215 -90,921 - -88,009 5.63%
  QoQ % -4.18% -0.79% 1.59% -0.32% 0.00% 0.00% -
  Horiz. % 107.10% 102.80% 101.99% 103.64% 103.31% 0.00% 100.00%
NOSH 50,804 50,751 50,804 50,804 50,819 50,804 50,804 -
  QoQ % 0.10% -0.10% 0.00% -0.03% 0.03% 0.00% -
  Horiz. % 100.00% 99.90% 100.00% 100.00% 100.03% 100.00% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/12/13 30/09/13 CAGR
NP Margin 34.47 % 20.16 % -114.30 % -293.00 % 0.00 % 0.00 % 0.00 % -
  QoQ % 70.98% 117.64% 60.99% 0.00% 0.00% 0.00% -
  Horiz. % -11.76% -6.88% 39.01% 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/12/13 30/09/13 CAGR
RPS 26.80 26.39 10.64 5.55 - - - -
  QoQ % 1.55% 148.03% 91.71% 0.00% 0.00% 0.00% -
  Horiz. % 482.88% 475.50% 191.71% 100.00% - - -
EPS 9.24 5.32 -12.16 -16.25 -21.72 -21.72 -25.68 -
  QoQ % 73.68% 143.75% 25.17% 25.18% 0.00% 15.42% -
  Horiz. % -35.98% -20.72% 47.35% 63.28% 84.58% 84.58% 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 -1.8553 -1.7827 -1.7668 -1.7954 -1.7891 - -1.7323 5.63%
  QoQ % -4.07% -0.90% 1.59% -0.35% 0.00% 0.00% -
  Horiz. % 107.10% 102.91% 101.99% 103.64% 103.28% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/12/13 30/09/13 CAGR
RPS 26.80 26.36 10.64 5.55 - - - -
  QoQ % 1.67% 147.74% 91.71% 0.00% 0.00% 0.00% -
  Horiz. % 482.88% 474.95% 191.71% 100.00% - - -
EPS 9.24 5.31 -12.16 -16.25 -21.73 -21.72 -25.68 -
  QoQ % 74.01% 143.67% 25.17% 25.22% -0.05% 15.42% -
  Horiz. % -35.98% -20.68% 47.35% 63.28% 84.62% 84.58% 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 -1.8553 -1.7808 -1.7668 -1.7954 -1.7896 - -1.7323 5.63%
  QoQ % -4.18% -0.79% 1.59% -0.32% 0.00% 0.00% -
  Horiz. % 107.10% 102.80% 101.99% 103.64% 103.31% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/12/13 30/09/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/12/13 30/09/13 -
Price 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 -
P/RPS 0.21 0.21 0.52 0.99 0.00 0.00 0.00 -
  QoQ % 0.00% -59.62% -47.47% 0.00% 0.00% 0.00% -
  Horiz. % 21.21% 21.21% 52.53% 100.00% - - -
P/EPS 0.60 1.03 -0.45 -0.34 -0.25 -0.25 -0.21 -
  QoQ % -41.75% 328.89% -32.35% -36.00% 0.00% -19.05% -
  Horiz. % -285.71% -490.48% 214.29% 161.90% 119.05% 119.05% 100.00%
EY 167.99 96.73 -221.06 -295.56 -394.91 -395.02 -466.67 -
  QoQ % 73.67% 143.76% 25.21% 25.16% 0.03% 15.35% -
  Horiz. % -36.00% -20.73% 47.37% 63.33% 84.62% 84.65% 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/12/13 30/09/13 CAGR
Date 26/02/15 28/11/14 27/08/14 29/05/14 26/02/14 - 20/11/13 -
Price 0.0550 0.0550 0.0550 0.0550 0.0550 0.0000 0.0550 -
P/RPS 0.21 0.21 0.52 0.99 0.00 0.00 0.00 -
  QoQ % 0.00% -59.62% -47.47% 0.00% 0.00% 0.00% -
  Horiz. % 21.21% 21.21% 52.53% 100.00% - - -
P/EPS 0.60 1.03 -0.45 -0.34 -0.25 0.00 -0.21 -
  QoQ % -41.75% 328.89% -32.35% -36.00% 0.00% 0.00% -
  Horiz. % -285.71% -490.48% 214.29% 161.90% 119.05% -0.00% 100.00%
EY 167.99 96.73 -221.06 -295.56 -394.91 0.00 -466.67 -
  QoQ % 73.67% 143.76% 25.21% 25.16% 0.00% 0.00% -
  Horiz. % -36.00% -20.73% 47.37% 63.33% 84.62% -0.00% 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.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers