Highlights

[PETONE] QoQ TTM Result on 2015-09-30 [#1]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 25-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     60.85%    YoY -     439.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 10,363 9,173 10,075 10,918 11,811 13,109 12,213 -10.38%
  QoQ % 12.97% -8.95% -7.72% -7.56% -9.90% 7.34% -
  Horiz. % 84.85% 75.11% 82.49% 89.40% 96.71% 107.34% 100.00%
PBT 1,645 2,632 6,069 7,627 4,749 4,248 1,714 -2.70%
  QoQ % -37.50% -56.63% -20.43% 60.60% 11.79% 147.84% -
  Horiz. % 95.97% 153.56% 354.08% 444.98% 277.07% 247.84% 100.00%
Tax -20 -13 -19 -19 -19 -36 -25 -13.83%
  QoQ % -53.85% 31.58% 0.00% 0.00% 47.22% -44.00% -
  Horiz. % 80.00% 52.00% 76.00% 76.00% 76.00% 144.00% 100.00%
NP 1,625 2,619 6,050 7,608 4,730 4,212 1,689 -2.54%
  QoQ % -37.95% -56.71% -20.48% 60.85% 12.30% 149.38% -
  Horiz. % 96.21% 155.06% 358.20% 450.44% 280.05% 249.38% 100.00%
NP to SH 1,625 2,619 6,050 7,608 4,730 4,212 1,689 -2.54%
  QoQ % -37.95% -56.71% -20.48% 60.85% 12.30% 149.38% -
  Horiz. % 96.21% 155.06% 358.20% 450.44% 280.05% 249.38% 100.00%
Tax Rate 1.22 % 0.49 % 0.31 % 0.25 % 0.40 % 0.85 % 1.46 % -11.29%
  QoQ % 148.98% 58.06% 24.00% -37.50% -52.94% -41.78% -
  Horiz. % 83.56% 33.56% 21.23% 17.12% 27.40% 58.22% 100.00%
Total Cost 8,738 6,554 4,025 3,310 7,081 8,897 10,524 -11.67%
  QoQ % 33.32% 62.83% 21.60% -53.26% -20.41% -15.46% -
  Horiz. % 83.03% 62.28% 38.25% 31.45% 67.28% 84.54% 100.00%
Net Worth -103,494 -100,105 -106,817 -109,997 -98,602 -97,911 -94,258 6.44%
  QoQ % -3.39% 6.28% 2.89% -11.56% -0.71% -3.88% -
  Horiz. % 109.80% 106.20% 113.32% 116.70% 104.61% 103.88% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth -103,494 -100,105 -106,817 -109,997 -98,602 -97,911 -94,258 6.44%
  QoQ % -3.39% 6.28% 2.89% -11.56% -0.71% -3.88% -
  Horiz. % 109.80% 106.20% 113.32% 116.70% 104.61% 103.88% 100.00%
NOSH 50,804 50,804 50,804 50,804 50,804 50,804 50,804 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 15.68 % 28.55 % 60.05 % 69.68 % 40.05 % 32.13 % 13.83 % 8.74%
  QoQ % -45.08% -52.46% -13.82% 73.98% 24.65% 132.32% -
  Horiz. % 113.38% 206.44% 434.20% 503.83% 289.59% 232.32% 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 20.40 18.06 19.83 21.49 23.25 25.80 24.04 -10.38%
  QoQ % 12.96% -8.93% -7.72% -7.57% -9.88% 7.32% -
  Horiz. % 84.86% 75.12% 82.49% 89.39% 96.71% 107.32% 100.00%
EPS 3.20 5.16 11.91 14.97 9.31 8.29 3.32 -2.43%
  QoQ % -37.98% -56.68% -20.44% 60.79% 12.30% 149.70% -
  Horiz. % 96.39% 155.42% 358.73% 450.90% 280.42% 249.70% 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 -2.0371 -1.9704 -2.1025 -2.1651 -1.9408 -1.9272 -1.8553 6.44%
  QoQ % -3.39% 6.28% 2.89% -11.56% -0.71% -3.88% -
  Horiz. % 109.80% 106.20% 113.32% 116.70% 104.61% 103.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 20.40 18.06 19.83 21.49 23.25 25.80 24.04 -10.38%
  QoQ % 12.96% -8.93% -7.72% -7.57% -9.88% 7.32% -
  Horiz. % 84.86% 75.12% 82.49% 89.39% 96.71% 107.32% 100.00%
EPS 3.20 5.16 11.91 14.97 9.31 8.29 3.32 -2.43%
  QoQ % -37.98% -56.68% -20.44% 60.79% 12.30% 149.70% -
  Horiz. % 96.39% 155.42% 358.73% 450.90% 280.42% 249.70% 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 -2.0371 -1.9704 -2.1025 -2.1651 -1.9408 -1.9272 -1.8553 6.44%
  QoQ % -3.39% 6.28% 2.89% -11.56% -0.71% -3.88% -
  Horiz. % 109.80% 106.20% 113.32% 116.70% 104.61% 103.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 -
P/RPS 0.27 0.30 0.28 0.26 0.24 0.21 0.23 11.29%
  QoQ % -10.00% 7.14% 7.69% 8.33% 14.29% -8.70% -
  Horiz. % 117.39% 130.43% 121.74% 113.04% 104.35% 91.30% 100.00%
P/EPS 1.72 1.07 0.46 0.37 0.59 0.66 1.65 2.81%
  QoQ % 60.75% 132.61% 24.32% -37.29% -10.61% -60.00% -
  Horiz. % 104.24% 64.85% 27.88% 22.42% 35.76% 40.00% 100.00%
EY 58.15 93.73 216.51 272.27 169.28 150.74 60.45 -2.56%
  QoQ % -37.96% -56.71% -20.48% 60.84% 12.30% 149.36% -
  Horiz. % 96.20% 155.05% 358.16% 450.41% 280.03% 249.36% 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 26/05/16 25/02/16 25/11/15 27/08/15 07/05/15 26/02/15 -
Price 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 -
P/RPS 0.27 0.30 0.28 0.26 0.24 0.21 0.23 11.29%
  QoQ % -10.00% 7.14% 7.69% 8.33% 14.29% -8.70% -
  Horiz. % 117.39% 130.43% 121.74% 113.04% 104.35% 91.30% 100.00%
P/EPS 1.72 1.07 0.46 0.37 0.59 0.66 1.65 2.81%
  QoQ % 60.75% 132.61% 24.32% -37.29% -10.61% -60.00% -
  Horiz. % 104.24% 64.85% 27.88% 22.42% 35.76% 40.00% 100.00%
EY 58.15 93.73 216.51 272.27 169.28 150.74 60.45 -2.56%
  QoQ % -37.96% -56.71% -20.48% 60.84% 12.30% 149.36% -
  Horiz. % 96.20% 155.05% 358.16% 450.41% 280.03% 249.36% 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.
 


 

216  348  558  1137 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.305+0.02 
 DRBHCOM 2.55-0.40 
 EKOVEST 0.825-0.02 
 HSI-H6P 0.245-0.02 
 KNM 0.35-0.015 
 SAPNRG 0.265-0.01 
 VSOLAR 0.13-0.005 
 IWCITY 0.935-0.015 
 HSI-C7E 0.145+0.01 
 TAWIN-PA 0.0450.00 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
6. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
7. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
8. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
Partners & Brokers