Highlights

[PETONE] QoQ Annualized Quarter Result on 2015-03-31 [#3]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 07-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     19.16%    YoY -     167.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 10,146 9,820 11,811 13,092 13,618 13,392 5,404 52.02%
  QoQ % 3.32% -16.86% -9.78% -3.86% 1.69% 147.82% -
  Horiz. % 187.75% 181.72% 218.56% 242.26% 252.00% 247.82% 100.00%
PBT 7,352 14,232 4,749 5,614 4,714 2,720 -6,181 -
  QoQ % -48.34% 199.68% -15.42% 19.11% 73.31% 144.01% -
  Horiz. % -118.95% -230.25% -76.83% -90.84% -76.27% -44.01% 100.00%
Tax -20 -20 -19 -21 -20 -20 4 -
  QoQ % 0.00% -5.26% 10.94% -6.67% 0.00% -600.00% -
  Horiz. % -500.00% -500.00% -475.00% -533.33% -500.00% -500.00% 100.00%
NP 7,332 14,212 4,730 5,593 4,694 2,700 -6,177 -
  QoQ % -48.41% 200.47% -15.44% 19.16% 73.85% 143.71% -
  Horiz. % -118.70% -230.08% -76.57% -90.55% -75.99% -43.71% 100.00%
NP to SH 7,332 14,212 4,730 5,593 4,694 2,700 -6,177 -
  QoQ % -48.41% 200.47% -15.44% 19.16% 73.85% 143.71% -
  Horiz. % -118.70% -230.08% -76.57% -90.55% -75.99% -43.71% 100.00%
Tax Rate 0.27 % 0.14 % 0.40 % 0.38 % 0.42 % 0.74 % - % -
  QoQ % 92.86% -65.00% 5.26% -9.52% -43.24% 0.00% -
  Horiz. % 36.49% 18.92% 54.05% 51.35% 56.76% 100.00% -
Total Cost 2,814 -4,392 7,081 7,498 8,924 10,692 11,581 -60.96%
  QoQ % 164.07% -162.03% -5.57% -15.97% -16.54% -7.68% -
  Horiz. % 24.30% -37.92% 61.14% 64.75% 77.06% 92.32% 100.00%
Net Worth -106,817 -110,051 -98,603 -97,911 -94,258 -90,475 -89,762 12.26%
  QoQ % 2.94% -11.61% -0.71% -3.88% -4.18% -0.79% -
  Horiz. % 119.00% 122.60% 109.85% 109.08% 105.01% 100.79% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth -106,817 -110,051 -98,603 -97,911 -94,258 -90,475 -89,762 12.26%
  QoQ % 2.94% -11.61% -0.71% -3.88% -4.18% -0.79% -
  Horiz. % 119.00% 122.60% 109.85% 109.08% 105.01% 100.79% 100.00%
NOSH 50,804 50,829 50,805 50,804 50,804 50,751 50,804 -
  QoQ % -0.05% 0.05% 0.00% 0.00% 0.10% -0.10% -
  Horiz. % 100.00% 100.05% 100.00% 100.00% 100.00% 99.90% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 72.26 % 144.73 % 40.05 % 42.72 % 34.47 % 20.16 % -114.30 % -
  QoQ % -50.07% 261.37% -6.25% 23.93% 70.98% 117.64% -
  Horiz. % -63.22% -126.62% -35.04% -37.38% -30.16% -17.64% 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 19.97 19.32 23.25 25.77 26.80 26.39 10.64 51.98%
  QoQ % 3.36% -16.90% -9.78% -3.84% 1.55% 148.03% -
  Horiz. % 187.69% 181.58% 218.52% 242.20% 251.88% 248.03% 100.00%
EPS 14.44 27.96 9.31 11.01 9.24 5.32 -12.16 -
  QoQ % -48.35% 200.32% -15.44% 19.16% 73.68% 143.75% -
  Horiz. % -118.75% -229.93% -76.56% -90.54% -75.99% -43.75% 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 -2.1025 -2.1651 -1.9408 -1.9272 -1.8553 -1.7827 -1.7668 12.26%
  QoQ % 2.89% -11.56% -0.71% -3.88% -4.07% -0.90% -
  Horiz. % 119.00% 122.54% 109.85% 109.08% 105.01% 100.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 19.97 19.33 23.25 25.77 26.80 26.36 10.64 51.98%
  QoQ % 3.31% -16.86% -9.78% -3.84% 1.67% 147.74% -
  Horiz. % 187.69% 181.67% 218.52% 242.20% 251.88% 247.74% 100.00%
EPS 14.44 27.97 9.31 11.01 9.24 5.31 -12.16 -
  QoQ % -48.37% 200.43% -15.44% 19.16% 74.01% 143.67% -
  Horiz. % -118.75% -230.02% -76.56% -90.54% -75.99% -43.67% 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 -2.1025 -2.1662 -1.9408 -1.9272 -1.8553 -1.7808 -1.7668 12.26%
  QoQ % 2.94% -11.61% -0.71% -3.88% -4.18% -0.79% -
  Horiz. % 119.00% 122.61% 109.85% 109.08% 105.01% 100.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 -
P/RPS 0.28 0.28 0.24 0.21 0.21 0.21 0.52 -33.74%
  QoQ % 0.00% 16.67% 14.29% 0.00% 0.00% -59.62% -
  Horiz. % 53.85% 53.85% 46.15% 40.38% 40.38% 40.38% 100.00%
P/EPS 0.38 0.20 0.59 0.50 0.60 1.03 -0.45 -
  QoQ % 90.00% -66.10% 18.00% -16.67% -41.75% 328.89% -
  Horiz. % -84.44% -44.44% -131.11% -111.11% -133.33% -228.89% 100.00%
EY 262.39 508.36 169.27 200.17 167.99 96.73 -221.06 -
  QoQ % -48.38% 200.32% -15.44% 19.16% 73.67% 143.76% -
  Horiz. % -118.70% -229.96% -76.57% -90.55% -75.99% -43.76% 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 25/11/15 27/08/15 07/05/15 26/02/15 28/11/14 27/08/14 -
Price 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 -
P/RPS 0.28 0.28 0.24 0.21 0.21 0.21 0.52 -33.74%
  QoQ % 0.00% 16.67% 14.29% 0.00% 0.00% -59.62% -
  Horiz. % 53.85% 53.85% 46.15% 40.38% 40.38% 40.38% 100.00%
P/EPS 0.38 0.20 0.59 0.50 0.60 1.03 -0.45 -
  QoQ % 90.00% -66.10% 18.00% -16.67% -41.75% 328.89% -
  Horiz. % -84.44% -44.44% -131.11% -111.11% -133.33% -228.89% 100.00%
EY 262.39 508.36 169.27 200.17 167.99 96.73 -221.06 -
  QoQ % -48.38% 200.32% -15.44% 19.16% 73.67% 143.76% -
  Horiz. % -118.70% -229.96% -76.57% -90.55% -75.99% -43.76% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers