Highlights

[PETONE] QoQ TTM Result on 2013-06-30 [#4]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     7.73%    YoY -     -76.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 0 1,813 12,684 16,059 23,596 29,184 25,954 -
  QoQ % 0.00% -85.71% -21.02% -31.94% -19.15% 12.45% -
  Horiz. % 0.00% 6.99% 48.87% 61.87% 90.91% 112.45% 100.00%
PBT -41,921 -65,505 -67,253 -70,671 -66,629 -41,738 -38,934 6.08%
  QoQ % 36.00% 2.60% 4.84% -6.07% -59.64% -7.20% -
  Horiz. % 107.67% 168.25% 172.74% 181.51% 171.13% 107.20% 100.00%
Tax -15 6,154 4,578 5,332 -4,185 -10,306 -8,505 -99.37%
  QoQ % -100.24% 34.43% -14.14% 227.41% 59.39% -21.18% -
  Horiz. % 0.18% -72.36% -53.83% -62.69% 49.21% 121.18% 100.00%
NP -41,936 -59,351 -62,675 -65,339 -70,814 -52,044 -47,439 -9.38%
  QoQ % 29.34% 5.30% 4.08% 7.73% -36.07% -9.71% -
  Horiz. % 88.40% 125.11% 132.12% 137.73% 149.27% 109.71% 100.00%
NP to SH -41,936 -59,351 -62,675 -65,339 -70,814 -52,044 -47,439 -9.38%
  QoQ % 29.34% 5.30% 4.08% 7.73% -36.07% -9.71% -
  Horiz. % 88.40% 125.11% 132.12% 137.73% 149.27% 109.71% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 41,936 61,164 75,359 81,398 94,410 81,228 73,393 -36.05%
  QoQ % -31.44% -18.84% -7.42% -13.78% 16.23% 10.68% -
  Horiz. % 57.14% 83.34% 102.68% 110.91% 128.64% 110.68% 100.00%
Net Worth -90,894 - -88,009 -82,842 -46,476 -22,448 -16,963 282.17%
  QoQ % 0.00% 0.00% -6.24% -78.24% -107.03% -32.33% -
  Horiz. % 535.82% 0.00% 518.81% 488.35% 273.98% 132.33% 100.00%
Dividend
31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth -90,894 - -88,009 -82,842 -46,476 -22,448 -16,963 282.17%
  QoQ % 0.00% 0.00% -6.24% -78.24% -107.03% -32.33% -
  Horiz. % 535.82% 0.00% 518.81% 488.35% 273.98% 132.33% 100.00%
NOSH 50,804 50,804 50,804 50,804 50,810 50,800 50,804 -
  QoQ % 0.00% 0.00% 0.00% -0.01% 0.02% -0.01% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.01% 99.99% 100.00%
Ratio Analysis
31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.00 % -3,273.63 % -494.13 % -406.87 % -300.11 % -178.33 % -182.78 % -
  QoQ % 0.00% -562.50% -21.45% -35.57% -68.29% 2.43% -
  Horiz. % -0.00% 1,791.02% 270.34% 222.60% 164.19% 97.57% 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
31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS - 3.57 24.97 31.61 46.44 57.45 51.09 -
  QoQ % 0.00% -85.70% -21.01% -31.93% -19.16% 12.45% -
  Horiz. % 0.00% 6.99% 48.87% 61.87% 90.90% 112.45% 100.00%
EPS -82.54 -116.82 -123.36 -128.61 -139.37 -102.45 -93.37 -9.38%
  QoQ % 29.34% 5.30% 4.08% 7.72% -36.04% -9.72% -
  Horiz. % 88.40% 125.12% 132.12% 137.74% 149.27% 109.72% 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 -1.7891 - -1.7323 -1.6306 -0.9147 -0.4419 -0.3339 282.17%
  QoQ % 0.00% 0.00% -6.24% -78.27% -106.99% -32.35% -
  Horiz. % 535.82% 0.00% 518.81% 488.35% 273.94% 132.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS - 3.57 24.97 31.61 46.44 57.44 51.09 -
  QoQ % 0.00% -85.70% -21.01% -31.93% -19.15% 12.43% -
  Horiz. % 0.00% 6.99% 48.87% 61.87% 90.90% 112.43% 100.00%
EPS -82.54 -116.82 -123.36 -128.61 -139.38 -102.44 -93.37 -9.38%
  QoQ % 29.34% 5.30% 4.08% 7.73% -36.06% -9.71% -
  Horiz. % 88.40% 125.12% 132.12% 137.74% 149.28% 109.71% 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 -1.7891 - -1.7323 -1.6306 -0.9148 -0.4419 -0.3339 282.17%
  QoQ % 0.00% 0.00% -6.24% -78.25% -107.02% -32.35% -
  Horiz. % 535.82% 0.00% 518.81% 488.35% 273.97% 132.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/12/13 30/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.0550 0.0550 0.0550 0.0550 0.1450 0.1700 0.1800 -
P/RPS 0.00 1.54 0.22 0.17 0.31 0.30 0.35 -
  QoQ % 0.00% 600.00% 29.41% -45.16% 3.33% -14.29% -
  Horiz. % 0.00% 440.00% 62.86% 48.57% 88.57% 85.71% 100.00%
P/EPS -0.07 -0.05 -0.04 -0.04 -0.10 -0.17 -0.19 -54.96%
  QoQ % -40.00% -25.00% 0.00% 60.00% 41.18% 10.53% -
  Horiz. % 36.84% 26.32% 21.05% 21.05% 52.63% 89.47% 100.00%
EY -1,500.79 -2,124.03 -2,242.99 -2,338.32 -961.16 -602.63 -518.75 133.61%
  QoQ % 29.34% 5.30% 4.08% -143.28% -59.49% -16.17% -
  Horiz. % 289.31% 409.45% 432.38% 450.76% 185.28% 116.17% 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
31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date - - 20/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.0000 0.0000 0.0550 0.0550 0.0550 0.1500 0.1700 -
P/RPS 0.00 0.00 0.22 0.17 0.12 0.26 0.33 -
  QoQ % 0.00% 0.00% 29.41% 41.67% -53.85% -21.21% -
  Horiz. % 0.00% 0.00% 66.67% 51.52% 36.36% 78.79% 100.00%
P/EPS 0.00 0.00 -0.04 -0.04 -0.04 -0.15 -0.18 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 73.33% 16.67% -
  Horiz. % -0.00% -0.00% 22.22% 22.22% 22.22% 83.33% 100.00%
EY 0.00 0.00 -2,242.99 -2,338.32 -2,533.96 -682.98 -549.26 -
  QoQ % 0.00% 0.00% 4.08% 7.72% -271.02% -24.35% -
  Horiz. % -0.00% -0.00% 408.37% 425.72% 461.34% 124.35% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers