Highlights

[PETONE] QoQ Quarter Result on 2012-09-30 [#1]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     85.05%    YoY -     -234.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 0 1,813 10,871 3,375 7,537 7,401 7,641 -
  QoQ % 0.00% -83.32% 222.10% -55.22% 1.84% -3.14% -
  Horiz. % 0.00% 23.73% 142.27% 44.17% 98.64% 96.86% 100.00%
PBT -34,124 -25,843 -4,007 -6,697 -30,082 -952 -1,203 832.00%
  QoQ % -32.04% -544.95% 40.17% 77.74% -3,059.87% 20.86% -
  Horiz. % 2,836.58% 2,148.21% 333.08% 556.69% 2,500.58% 79.14% 100.00%
Tax -34 6,169 -1,576 773 -9,551 48 225 -
  QoQ % -100.55% 491.43% -303.88% 108.09% -19,997.92% -78.67% -
  Horiz. % -15.11% 2,741.78% -700.44% 343.56% -4,244.89% 21.33% 100.00%
NP -34,158 -19,674 -5,583 -5,924 -39,633 -904 -978 970.80%
  QoQ % -73.62% -252.39% 5.76% 85.05% -4,284.18% 7.57% -
  Horiz. % 3,492.64% 2,011.66% 570.86% 605.73% 4,052.45% 92.43% 100.00%
NP to SH -34,158 -19,674 -5,583 -5,924 -39,633 -904 -978 970.80%
  QoQ % -73.62% -252.39% 5.76% 85.05% -4,284.18% 7.57% -
  Horiz. % 3,492.64% 2,011.66% 570.86% 605.73% 4,052.45% 92.43% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 34,158 21,487 16,454 9,299 47,170 8,305 8,619 150.64%
  QoQ % 58.97% 30.59% 76.94% -80.29% 467.97% -3.64% -
  Horiz. % 396.31% 249.30% 190.90% 107.89% 547.28% 96.36% 100.00%
Net Worth -82,842 -46,471 -22,450 -16,963 -12,558 28,247 29,046 -
  QoQ % -78.27% -106.99% -32.35% -35.07% -144.46% -2.75% -
  Horiz. % -285.21% -159.99% -77.29% -58.40% -43.24% 97.25% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth -82,842 -46,471 -22,450 -16,963 -12,558 28,247 29,046 -
  QoQ % -78.27% -106.99% -32.35% -35.07% -144.46% -2.75% -
  Horiz. % -285.21% -159.99% -77.29% -58.40% -43.24% 97.25% 100.00%
NOSH 50,804 50,804 50,804 50,804 50,804 50,804 50,673 0.17%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.26% -
  Horiz. % 100.26% 100.26% 100.26% 100.26% 100.26% 100.26% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.00 % -1,085.16 % -51.36 % -175.53 % -525.85 % -12.21 % -12.80 % -
  QoQ % 0.00% -2,012.85% 70.74% 66.62% -4,206.72% 4.61% -
  Horiz. % -0.00% 8,477.81% 401.25% 1,371.33% 4,108.20% 95.39% 100.00%
ROE 0.00 % 0.00 % 0.00 % 0.00 % 0.00 % -3.20 % -3.37 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 5.04% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% 94.96% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS - 3.57 21.40 6.64 14.84 14.57 15.08 -
  QoQ % 0.00% -83.32% 222.29% -55.26% 1.85% -3.38% -
  Horiz. % 0.00% 23.67% 141.91% 44.03% 98.41% 96.62% 100.00%
EPS -67.23 -38.72 -10.99 -11.66 -78.01 -1.78 -1.93 968.92%
  QoQ % -73.63% -252.32% 5.75% 85.05% -4,282.58% 7.77% -
  Horiz. % 3,483.42% 2,006.22% 569.43% 604.15% 4,041.97% 92.23% 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 -1.6306 -0.9147 -0.4419 -0.3339 -0.2472 0.5560 0.5732 -
  QoQ % -78.27% -106.99% -32.35% -35.07% -144.46% -3.00% -
  Horiz. % -284.47% -159.58% -77.09% -58.25% -43.13% 97.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS - 3.57 21.40 6.64 14.84 14.57 15.04 -
  QoQ % 0.00% -83.32% 222.29% -55.26% 1.85% -3.13% -
  Horiz. % 0.00% 23.74% 142.29% 44.15% 98.67% 96.88% 100.00%
EPS -67.23 -38.72 -10.99 -11.66 -78.01 -1.78 -1.93 968.92%
  QoQ % -73.63% -252.32% 5.75% 85.05% -4,282.58% 7.77% -
  Horiz. % 3,483.42% 2,006.22% 569.43% 604.15% 4,041.97% 92.23% 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 -1.6306 -0.9147 -0.4419 -0.3339 -0.2472 0.5560 0.5717 -
  QoQ % -78.27% -106.99% -32.35% -35.07% -144.46% -2.75% -
  Horiz. % -285.22% -160.00% -77.30% -58.40% -43.24% 97.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.0550 0.1450 0.1700 0.1800 0.6700 0.9000 0.8600 -
P/RPS 0.00 4.06 0.79 2.71 4.52 6.18 5.70 -
  QoQ % 0.00% 413.92% -70.85% -40.04% -26.86% 8.42% -
  Horiz. % 0.00% 71.23% 13.86% 47.54% 79.30% 108.42% 100.00%
P/EPS -0.08 -0.37 -1.55 -1.54 -0.86 -50.58 -44.56 -98.53%
  QoQ % 78.38% 76.13% -0.65% -79.07% 98.30% -13.51% -
  Horiz. % 0.18% 0.83% 3.48% 3.46% 1.93% 113.51% 100.00%
EY -1,222.43 -267.07 -64.64 -64.78 -116.43 -1.98 -2.24 6,603.76%
  QoQ % -357.72% -313.17% 0.22% 44.36% -5,780.30% 11.61% -
  Horiz. % 54,572.77% 11,922.77% 2,885.71% 2,891.96% 5,197.77% 88.39% 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 1.62 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 8.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 108.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 02/07/12 02/07/12 -
Price 0.0550 0.0550 0.1500 0.1700 0.5100 0.6900 0.6900 -
P/RPS 0.00 1.54 0.70 2.56 3.44 4.74 4.58 -
  QoQ % 0.00% 120.00% -72.66% -25.58% -27.43% 3.49% -
  Horiz. % 0.00% 33.62% 15.28% 55.90% 75.11% 103.49% 100.00%
P/EPS -0.08 -0.14 -1.36 -1.46 -0.65 -38.78 -35.75 -98.30%
  QoQ % 42.86% 89.71% 6.85% -124.62% 98.32% -8.48% -
  Horiz. % 0.22% 0.39% 3.80% 4.08% 1.82% 108.48% 100.00%
EY -1,222.43 -704.08 -73.26 -68.59 -152.96 -2.58 -2.80 5,676.34%
  QoQ % -73.62% -861.07% -6.81% 55.16% -5,828.68% 7.86% -
  Horiz. % 43,658.22% 25,145.71% 2,616.43% 2,449.64% 5,462.86% 92.14% 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 1.24 1.20 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 3.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 103.33% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers