Highlights

[PETONE] QoQ TTM Result on 2014-06-30 [#4]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 27-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     38.77%    YoY -     92.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/12/13 CAGR
Revenue 13,109 12,213 8,752 5,404 2,114 0 1,813 387.21%
  QoQ % 7.34% 39.55% 61.95% 155.63% 0.00% 0.00% -
  Horiz. % 723.06% 673.63% 482.74% 298.07% 116.60% 0.00% 100.00%
PBT 4,248 1,714 -2,222 -5,161 -8,477 -41,921 -65,505 -
  QoQ % 147.84% 177.14% 56.95% 39.12% 79.78% 36.00% -
  Horiz. % -6.49% -2.62% 3.39% 7.88% 12.94% 64.00% 100.00%
Tax -36 -25 -20 -15 24 -15 6,154 -
  QoQ % -44.00% -25.00% -33.33% -162.50% 260.00% -100.24% -
  Horiz. % -0.58% -0.41% -0.32% -0.24% 0.39% -0.24% 100.00%
NP 4,212 1,689 -2,242 -5,176 -8,453 -41,936 -59,351 -
  QoQ % 149.38% 175.33% 56.68% 38.77% 79.84% 29.34% -
  Horiz. % -7.10% -2.85% 3.78% 8.72% 14.24% 70.66% 100.00%
NP to SH 4,212 1,689 -2,242 -5,176 -8,453 -41,936 -59,351 -
  QoQ % 149.38% 175.33% 56.68% 38.77% 79.84% 29.34% -
  Horiz. % -7.10% -2.85% 3.78% 8.72% 14.24% 70.66% 100.00%
Tax Rate 0.85 % 1.46 % - % - % - % - % - % -
  QoQ % -41.78% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.22% 100.00% - - - - -
Total Cost 8,897 10,524 10,994 10,580 10,567 41,936 61,164 -78.63%
  QoQ % -15.46% -4.28% 3.91% 0.12% -74.80% -31.44% -
  Horiz. % 14.55% 17.21% 17.97% 17.30% 17.28% 68.56% 100.00%
Net Worth -97,911 -94,258 -90,569 -100,118 -91,119 -90,894 - -
  QoQ % -3.88% -4.07% 9.54% -9.88% -0.25% 0.00% -
  Horiz. % 107.72% 103.70% 99.64% 110.15% 100.25% 100.00% -
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/12/13 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/12/13 CAGR
Net Worth -97,911 -94,258 -90,569 -100,118 -91,119 -90,894 - -
  QoQ % -3.88% -4.07% 9.54% -9.88% -0.25% 0.00% -
  Horiz. % 107.72% 103.70% 99.64% 110.15% 100.25% 100.00% -
NOSH 50,804 50,804 50,804 56,666 50,751 50,804 50,804 -
  QoQ % 0.00% 0.00% -10.34% 11.65% -0.10% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 111.54% 99.90% 100.00% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/12/13 CAGR
NP Margin 32.13 % 13.83 % -25.62 % -95.78 % -399.86 % 0.00 % -3,273.63 % -
  QoQ % 132.32% 153.98% 73.25% 76.05% 0.00% 0.00% -
  Horiz. % -0.98% -0.42% 0.78% 2.93% 12.21% -0.00% 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/12/13 CAGR
RPS 25.80 24.04 17.23 9.54 4.17 - 3.57 387.01%
  QoQ % 7.32% 39.52% 80.61% 128.78% 0.00% 0.00% -
  Horiz. % 722.69% 673.39% 482.63% 267.23% 116.81% 0.00% 100.00%
EPS 8.29 3.32 -4.41 -9.13 -16.66 -82.54 -116.82 -
  QoQ % 149.70% 175.28% 51.70% 45.20% 79.82% 29.34% -
  Horiz. % -7.10% -2.84% 3.78% 7.82% 14.26% 70.66% 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 -1.9272 -1.8553 -1.7827 -1.7668 -1.7954 -1.7891 - -
  QoQ % -3.88% -4.07% -0.90% 1.59% -0.35% 0.00% -
  Horiz. % 107.72% 103.70% 99.64% 98.75% 100.35% 100.00% -
Adjusted Per Share Value based on latest NOSH - 50,499
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/12/13 CAGR
RPS 25.80 24.04 17.23 10.64 4.16 - 3.57 387.01%
  QoQ % 7.32% 39.52% 61.94% 155.77% 0.00% 0.00% -
  Horiz. % 722.69% 673.39% 482.63% 298.04% 116.53% 0.00% 100.00%
EPS 8.29 3.32 -4.41 -10.19 -16.64 -82.54 -116.82 -
  QoQ % 149.70% 175.28% 56.72% 38.76% 79.84% 29.34% -
  Horiz. % -7.10% -2.84% 3.78% 8.72% 14.24% 70.66% 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 -1.9272 -1.8553 -1.7827 -1.9707 -1.7935 -1.7891 - -
  QoQ % -3.88% -4.07% 9.54% -9.88% -0.25% 0.00% -
  Horiz. % 107.72% 103.70% 99.64% 110.15% 100.25% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/12/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/12/13 -
Price 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 -
P/RPS 0.21 0.23 0.32 0.58 1.32 0.00 1.54 -79.71%
  QoQ % -8.70% -28.12% -44.83% -56.06% 0.00% 0.00% -
  Horiz. % 13.64% 14.94% 20.78% 37.66% 85.71% 0.00% 100.00%
P/EPS 0.66 1.65 -1.25 -0.60 -0.33 -0.07 -0.05 -
  QoQ % -60.00% 232.00% -108.33% -81.82% -371.43% -40.00% -
  Horiz. % -1,320.00% -3,300.00% 2,500.00% 1,200.00% 660.00% 140.00% 100.00%
EY 150.74 60.45 -80.24 -166.07 -302.83 -1,500.79 -2,124.03 -
  QoQ % 149.36% 175.34% 51.68% 45.16% 79.82% 29.34% -
  Horiz. % -7.10% -2.85% 3.78% 7.82% 14.26% 70.66% 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/12/13 CAGR
Date 07/05/15 26/02/15 28/11/14 - - - - -
Price 0.0550 0.0550 0.0550 0.0000 0.0000 0.0000 0.0000 -
P/RPS 0.21 0.23 0.32 0.00 0.00 0.00 0.00 -
  QoQ % -8.70% -28.12% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 65.62% 71.88% 100.00% - - - -
P/EPS 0.66 1.65 -1.25 0.00 0.00 0.00 0.00 -
  QoQ % -60.00% 232.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -52.80% -132.00% 100.00% - - - -
EY 150.74 60.45 -80.24 0.00 0.00 0.00 0.00 -
  QoQ % 149.36% 175.34% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -187.86% -75.34% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers