Highlights

[PETONE] QoQ TTM Result on 2015-12-31 [#2]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 25-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Dec-2015  [#2]
Profit Trend QoQ -     -20.48%    YoY -     258.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 10,812 10,363 9,173 10,075 10,918 11,811 13,109 -12.02%
  QoQ % 4.33% 12.97% -8.95% -7.72% -7.56% -9.90% -
  Horiz. % 82.48% 79.05% 69.97% 76.86% 83.29% 90.10% 100.00%
PBT -1,211 1,645 2,632 6,069 7,627 4,749 4,248 -
  QoQ % -173.62% -37.50% -56.63% -20.43% 60.60% 11.79% -
  Horiz. % -28.51% 38.72% 61.96% 142.87% 179.54% 111.79% 100.00%
Tax -15 -20 -13 -19 -19 -19 -36 -44.12%
  QoQ % 25.00% -53.85% 31.58% 0.00% 0.00% 47.22% -
  Horiz. % 41.67% 55.56% 36.11% 52.78% 52.78% 52.78% 100.00%
NP -1,226 1,625 2,619 6,050 7,608 4,730 4,212 -
  QoQ % -175.45% -37.95% -56.71% -20.48% 60.85% 12.30% -
  Horiz. % -29.11% 38.58% 62.18% 143.64% 180.63% 112.30% 100.00%
NP to SH -1,226 1,625 2,619 6,050 7,608 4,730 4,212 -
  QoQ % -175.45% -37.95% -56.71% -20.48% 60.85% 12.30% -
  Horiz. % -29.11% 38.58% 62.18% 143.64% 180.63% 112.30% 100.00%
Tax Rate - % 1.22 % 0.49 % 0.31 % 0.25 % 0.40 % 0.85 % -
  QoQ % 0.00% 148.98% 58.06% 24.00% -37.50% -52.94% -
  Horiz. % 0.00% 143.53% 57.65% 36.47% 29.41% 47.06% 100.00%
Total Cost 12,038 8,738 6,554 4,025 3,310 7,081 8,897 22.26%
  QoQ % 37.77% 33.32% 62.83% 21.60% -53.26% -20.41% -
  Horiz. % 135.30% 98.21% 73.67% 45.24% 37.20% 79.59% 100.00%
Net Worth -105,338 -103,494 -100,105 -106,817 -109,997 -98,602 -97,911 4.98%
  QoQ % -1.78% -3.39% 6.28% 2.89% -11.56% -0.71% -
  Horiz. % 107.59% 105.70% 102.24% 109.10% 112.34% 100.71% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth -105,338 -103,494 -100,105 -106,817 -109,997 -98,602 -97,911 4.98%
  QoQ % -1.78% -3.39% 6.28% 2.89% -11.56% -0.71% -
  Horiz. % 107.59% 105.70% 102.24% 109.10% 112.34% 100.71% 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -11.34 % 15.68 % 28.55 % 60.05 % 69.68 % 40.05 % 32.13 % -
  QoQ % -172.32% -45.08% -52.46% -13.82% 73.98% 24.65% -
  Horiz. % -35.29% 48.80% 88.86% 186.90% 216.87% 124.65% 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 21.28 20.40 18.06 19.83 21.49 23.25 25.80 -12.02%
  QoQ % 4.31% 12.96% -8.93% -7.72% -7.57% -9.88% -
  Horiz. % 82.48% 79.07% 70.00% 76.86% 83.29% 90.12% 100.00%
EPS -2.41 3.20 5.16 11.91 14.97 9.31 8.29 -
  QoQ % -175.31% -37.98% -56.68% -20.44% 60.79% 12.30% -
  Horiz. % -29.07% 38.60% 62.24% 143.67% 180.58% 112.30% 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 -2.0734 -2.0371 -1.9704 -2.1025 -2.1651 -1.9408 -1.9272 4.98%
  QoQ % -1.78% -3.39% 6.28% 2.89% -11.56% -0.71% -
  Horiz. % 107.59% 105.70% 102.24% 109.10% 112.34% 100.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 21.28 20.40 18.06 19.83 21.49 23.25 25.80 -12.02%
  QoQ % 4.31% 12.96% -8.93% -7.72% -7.57% -9.88% -
  Horiz. % 82.48% 79.07% 70.00% 76.86% 83.29% 90.12% 100.00%
EPS -2.41 3.20 5.16 11.91 14.97 9.31 8.29 -
  QoQ % -175.31% -37.98% -56.68% -20.44% 60.79% 12.30% -
  Horiz. % -29.07% 38.60% 62.24% 143.67% 180.58% 112.30% 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 -2.0734 -2.0371 -1.9704 -2.1025 -2.1651 -1.9408 -1.9272 4.98%
  QoQ % -1.78% -3.39% 6.28% 2.89% -11.56% -0.71% -
  Horiz. % 107.59% 105.70% 102.24% 109.10% 112.34% 100.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 -
P/RPS 0.26 0.27 0.30 0.28 0.26 0.24 0.21 15.26%
  QoQ % -3.70% -10.00% 7.14% 7.69% 8.33% 14.29% -
  Horiz. % 123.81% 128.57% 142.86% 133.33% 123.81% 114.29% 100.00%
P/EPS -2.28 1.72 1.07 0.46 0.37 0.59 0.66 -
  QoQ % -232.56% 60.75% 132.61% 24.32% -37.29% -10.61% -
  Horiz. % -345.45% 260.61% 162.12% 69.70% 56.06% 89.39% 100.00%
EY -43.88 58.15 93.73 216.51 272.27 169.28 150.74 -
  QoQ % -175.46% -37.96% -56.71% -20.48% 60.84% 12.30% -
  Horiz. % -29.11% 38.58% 62.18% 143.63% 180.62% 112.30% 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 29/08/16 26/05/16 25/02/16 25/11/15 27/08/15 07/05/15 -
Price 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 -
P/RPS 0.26 0.27 0.30 0.28 0.26 0.24 0.21 15.26%
  QoQ % -3.70% -10.00% 7.14% 7.69% 8.33% 14.29% -
  Horiz. % 123.81% 128.57% 142.86% 133.33% 123.81% 114.29% 100.00%
P/EPS -2.28 1.72 1.07 0.46 0.37 0.59 0.66 -
  QoQ % -232.56% 60.75% 132.61% 24.32% -37.29% -10.61% -
  Horiz. % -345.45% 260.61% 162.12% 69.70% 56.06% 89.39% 100.00%
EY -43.88 58.15 93.73 216.51 272.27 169.28 150.74 -
  QoQ % -175.46% -37.96% -56.71% -20.48% 60.84% 12.30% -
  Horiz. % -29.11% 38.58% 62.18% 143.63% 180.62% 112.30% 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.
 


 

121  205  426  1451 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 BARAKAH 0.07-0.015 
 LAMBO 0.075+0.005 
 NIHSIN-WB 0.07-0.01 
 IOIPG 1.18-0.01 
 LAMBO-WB 0.010.00 
 KNM 0.185-0.005 
 LHI 1.05-0.02 
 DAYANG 1.14-0.01 
 IRIS 0.1450.00 
Partners & Brokers