Highlights

[PETONE] QoQ TTM Result on 2013-12-30 [#2]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Dec-2013  [#2]
Profit Trend QoQ -     5.30%    YoY -     -14.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/14 31/03/14 31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 5,404 2,114 0 1,813 12,684 16,059 23,596 -69.27%
  QoQ % 155.63% 0.00% 0.00% -85.71% -21.02% -31.94% -
  Horiz. % 22.90% 8.96% 0.00% 7.68% 53.75% 68.06% 100.00%
PBT -5,161 -8,477 -41,921 -65,505 -67,253 -70,671 -66,629 -87.09%
  QoQ % 39.12% 79.78% 36.00% 2.60% 4.84% -6.07% -
  Horiz. % 7.75% 12.72% 62.92% 98.31% 100.94% 106.07% 100.00%
Tax -15 24 -15 6,154 4,578 5,332 -4,185 -98.90%
  QoQ % -162.50% 260.00% -100.24% 34.43% -14.14% 227.41% -
  Horiz. % 0.36% -0.57% 0.36% -147.05% -109.39% -127.41% 100.00%
NP -5,176 -8,453 -41,936 -59,351 -62,675 -65,339 -70,814 -87.68%
  QoQ % 38.77% 79.84% 29.34% 5.30% 4.08% 7.73% -
  Horiz. % 7.31% 11.94% 59.22% 83.81% 88.51% 92.27% 100.00%
NP to SH -5,176 -8,453 -41,936 -59,351 -62,675 -65,339 -70,814 -87.68%
  QoQ % 38.77% 79.84% 29.34% 5.30% 4.08% 7.73% -
  Horiz. % 7.31% 11.94% 59.22% 83.81% 88.51% 92.27% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 10,580 10,567 41,936 61,164 75,359 81,398 94,410 -82.66%
  QoQ % 0.12% -74.80% -31.44% -18.84% -7.42% -13.78% -
  Horiz. % 11.21% 11.19% 44.42% 64.79% 79.82% 86.22% 100.00%
Net Worth -100,118 -91,119 -90,894 - -88,009 -82,842 -46,476 84.83%
  QoQ % -9.88% -0.25% 0.00% 0.00% -6.24% -78.24% -
  Horiz. % 215.42% 196.05% 195.57% 0.00% 189.36% 178.24% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/14 31/03/14 31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth -100,118 -91,119 -90,894 - -88,009 -82,842 -46,476 84.83%
  QoQ % -9.88% -0.25% 0.00% 0.00% -6.24% -78.24% -
  Horiz. % 215.42% 196.05% 195.57% 0.00% 189.36% 178.24% 100.00%
NOSH 56,666 50,751 50,804 50,804 50,804 50,804 50,810 9.12%
  QoQ % 11.65% -0.10% 0.00% 0.00% 0.00% -0.01% -
  Horiz. % 111.52% 99.88% 99.99% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -95.78 % -399.86 % 0.00 % -3,273.63 % -494.13 % -406.87 % -300.11 % -59.92%
  QoQ % 76.05% 0.00% 0.00% -562.50% -21.45% -35.57% -
  Horiz. % 31.91% 133.24% -0.00% 1,090.81% 164.65% 135.57% 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
30/06/14 31/03/14 31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 9.54 4.17 - 3.57 24.97 31.61 46.44 -71.83%
  QoQ % 128.78% 0.00% 0.00% -85.70% -21.01% -31.93% -
  Horiz. % 20.54% 8.98% 0.00% 7.69% 53.77% 68.07% 100.00%
EPS -9.13 -16.66 -82.54 -116.82 -123.36 -128.61 -139.37 -88.71%
  QoQ % 45.20% 79.82% 29.34% 5.30% 4.08% 7.72% -
  Horiz. % 6.55% 11.95% 59.22% 83.82% 88.51% 92.28% 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 -1.7668 -1.7954 -1.7891 - -1.7323 -1.6306 -0.9147 69.38%
  QoQ % 1.59% -0.35% 0.00% 0.00% -6.24% -78.27% -
  Horiz. % 193.16% 196.28% 195.59% 0.00% 189.38% 178.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/06/14 31/03/14 31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.64 4.16 - 3.57 24.97 31.61 46.44 -69.26%
  QoQ % 155.77% 0.00% 0.00% -85.70% -21.01% -31.93% -
  Horiz. % 22.91% 8.96% 0.00% 7.69% 53.77% 68.07% 100.00%
EPS -10.19 -16.64 -82.54 -116.82 -123.36 -128.61 -139.38 -87.68%
  QoQ % 38.76% 79.84% 29.34% 5.30% 4.08% 7.73% -
  Horiz. % 7.31% 11.94% 59.22% 83.81% 88.51% 92.27% 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 -1.9707 -1.7935 -1.7891 - -1.7323 -1.6306 -0.9148 84.83%
  QoQ % -9.88% -0.25% 0.00% 0.00% -6.24% -78.25% -
  Horiz. % 215.42% 196.05% 195.57% 0.00% 189.36% 178.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/06/14 31/03/14 31/12/13 30/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 0.1450 -
P/RPS 0.58 1.32 0.00 1.54 0.22 0.17 0.31 65.11%
  QoQ % -56.06% 0.00% 0.00% 600.00% 29.41% -45.16% -
  Horiz. % 187.10% 425.81% 0.00% 496.77% 70.97% 54.84% 100.00%
P/EPS -0.60 -0.33 -0.07 -0.05 -0.04 -0.04 -0.10 319.63%
  QoQ % -81.82% -371.43% -40.00% -25.00% 0.00% 60.00% -
  Horiz. % 600.00% 330.00% 70.00% 50.00% 40.00% 40.00% 100.00%
EY -166.07 -302.83 -1,500.79 -2,124.03 -2,242.99 -2,338.32 -961.16 -75.47%
  QoQ % 45.16% 79.82% 29.34% 5.30% 4.08% -143.28% -
  Horiz. % 17.28% 31.51% 156.14% 220.99% 233.36% 243.28% 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
30/06/14 31/03/14 31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date - - - - 20/11/13 30/08/13 31/05/13 -
Price 0.0000 0.0000 0.0000 0.0000 0.0550 0.0550 0.0550 -
P/RPS 0.00 0.00 0.00 0.00 0.22 0.17 0.12 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 29.41% 41.67% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 183.33% 141.67% 100.00%
P/EPS 0.00 0.00 0.00 0.00 -0.04 -0.04 -0.04 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% 100.00% 100.00% 100.00%
EY 0.00 0.00 0.00 0.00 -2,242.99 -2,338.32 -2,533.96 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 4.08% 7.72% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% 88.52% 92.28% 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.
 


 

351  383  473  1053 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.115+0.025 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 SANICHI 0.060.00 
 ARMADA 0.465-0.01 
 RSAWIT 0.345+0.045 
 INSAS-WB 0.01+0.005 
 MUDAJYA 0.425+0.005 
 FGV 1.41+0.09 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
3. Share that will rise 500% in 2020 Herbert
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Am I a Chinese Chauvinistic? Sslee blog
Partners & Brokers