Highlights

[PETONE] QoQ TTM Result on 2015-03-31 [#3]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 07-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     149.38%    YoY -     149.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 10,075 10,918 11,811 13,109 12,213 8,752 5,404 51.31%
  QoQ % -7.72% -7.56% -9.90% 7.34% 39.55% 61.95% -
  Horiz. % 186.44% 202.04% 218.56% 242.58% 226.00% 161.95% 100.00%
PBT 6,069 7,627 4,749 4,248 1,714 -2,222 -5,161 -
  QoQ % -20.43% 60.60% 11.79% 147.84% 177.14% 56.95% -
  Horiz. % -117.59% -147.78% -92.02% -82.31% -33.21% 43.05% 100.00%
Tax -19 -19 -19 -36 -25 -20 -15 17.02%
  QoQ % 0.00% 0.00% 47.22% -44.00% -25.00% -33.33% -
  Horiz. % 126.67% 126.67% 126.67% 240.00% 166.67% 133.33% 100.00%
NP 6,050 7,608 4,730 4,212 1,689 -2,242 -5,176 -
  QoQ % -20.48% 60.85% 12.30% 149.38% 175.33% 56.68% -
  Horiz. % -116.89% -146.99% -91.38% -81.38% -32.63% 43.32% 100.00%
NP to SH 6,050 7,608 4,730 4,212 1,689 -2,242 -5,176 -
  QoQ % -20.48% 60.85% 12.30% 149.38% 175.33% 56.68% -
  Horiz. % -116.89% -146.99% -91.38% -81.38% -32.63% 43.32% 100.00%
Tax Rate 0.31 % 0.25 % 0.40 % 0.85 % 1.46 % - % - % -
  QoQ % 24.00% -37.50% -52.94% -41.78% 0.00% 0.00% -
  Horiz. % 21.23% 17.12% 27.40% 58.22% 100.00% - -
Total Cost 4,025 3,310 7,081 8,897 10,524 10,994 10,580 -47.40%
  QoQ % 21.60% -53.26% -20.41% -15.46% -4.28% 3.91% -
  Horiz. % 38.04% 31.29% 66.93% 84.09% 99.47% 103.91% 100.00%
Net Worth -106,817 -109,997 -98,602 -97,911 -94,258 -90,569 -100,118 4.40%
  QoQ % 2.89% -11.56% -0.71% -3.88% -4.07% 9.54% -
  Horiz. % 106.69% 109.87% 98.49% 97.80% 94.15% 90.46% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth -106,817 -109,997 -98,602 -97,911 -94,258 -90,569 -100,118 4.40%
  QoQ % 2.89% -11.56% -0.71% -3.88% -4.07% 9.54% -
  Horiz. % 106.69% 109.87% 98.49% 97.80% 94.15% 90.46% 100.00%
NOSH 50,804 50,804 50,804 50,804 50,804 50,804 56,666 -7.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -10.34% -
  Horiz. % 89.66% 89.66% 89.66% 89.66% 89.66% 89.66% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 60.05 % 69.68 % 40.05 % 32.13 % 13.83 % -25.62 % -95.78 % -
  QoQ % -13.82% 73.98% 24.65% 132.32% 153.98% 73.25% -
  Horiz. % -62.70% -72.75% -41.81% -33.55% -14.44% 26.75% 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 19.83 21.49 23.25 25.80 24.04 17.23 9.54 62.66%
  QoQ % -7.72% -7.57% -9.88% 7.32% 39.52% 80.61% -
  Horiz. % 207.86% 225.26% 243.71% 270.44% 251.99% 180.61% 100.00%
EPS 11.91 14.97 9.31 8.29 3.32 -4.41 -9.13 -
  QoQ % -20.44% 60.79% 12.30% 149.70% 175.28% 51.70% -
  Horiz. % -130.45% -163.96% -101.97% -90.80% -36.36% 48.30% 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 -2.1025 -2.1651 -1.9408 -1.9272 -1.8553 -1.7827 -1.7668 12.26%
  QoQ % 2.89% -11.56% -0.71% -3.88% -4.07% -0.90% -
  Horiz. % 119.00% 122.54% 109.85% 109.08% 105.01% 100.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 19.83 21.49 23.25 25.80 24.04 17.23 10.64 51.27%
  QoQ % -7.72% -7.57% -9.88% 7.32% 39.52% 61.94% -
  Horiz. % 186.37% 201.97% 218.52% 242.48% 225.94% 161.94% 100.00%
EPS 11.91 14.97 9.31 8.29 3.32 -4.41 -10.19 -
  QoQ % -20.44% 60.79% 12.30% 149.70% 175.28% 56.72% -
  Horiz. % -116.88% -146.91% -91.36% -81.35% -32.58% 43.28% 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 -2.1025 -2.1651 -1.9408 -1.9272 -1.8553 -1.7827 -1.9707 4.40%
  QoQ % 2.89% -11.56% -0.71% -3.88% -4.07% 9.54% -
  Horiz. % 106.69% 109.86% 98.48% 97.79% 94.14% 90.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 -
P/RPS 0.28 0.26 0.24 0.21 0.23 0.32 0.58 -38.38%
  QoQ % 7.69% 8.33% 14.29% -8.70% -28.12% -44.83% -
  Horiz. % 48.28% 44.83% 41.38% 36.21% 39.66% 55.17% 100.00%
P/EPS 0.46 0.37 0.59 0.66 1.65 -1.25 -0.60 -
  QoQ % 24.32% -37.29% -10.61% -60.00% 232.00% -108.33% -
  Horiz. % -76.67% -61.67% -98.33% -110.00% -275.00% 208.33% 100.00%
EY 216.51 272.27 169.28 150.74 60.45 -80.24 -166.07 -
  QoQ % -20.48% 60.84% 12.30% 149.36% 175.34% 51.68% -
  Horiz. % -130.37% -163.95% -101.93% -90.77% -36.40% 48.32% 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 25/11/15 27/08/15 07/05/15 26/02/15 28/11/14 - -
Price 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 0.0000 -
P/RPS 0.28 0.26 0.24 0.21 0.23 0.32 0.00 -
  QoQ % 7.69% 8.33% 14.29% -8.70% -28.12% 0.00% -
  Horiz. % 87.50% 81.25% 75.00% 65.62% 71.88% 100.00% -
P/EPS 0.46 0.37 0.59 0.66 1.65 -1.25 0.00 -
  QoQ % 24.32% -37.29% -10.61% -60.00% 232.00% 0.00% -
  Horiz. % -36.80% -29.60% -47.20% -52.80% -132.00% 100.00% -
EY 216.51 272.27 169.28 150.74 60.45 -80.24 0.00 -
  QoQ % -20.48% 60.84% 12.30% 149.36% 175.34% 0.00% -
  Horiz. % -269.83% -339.32% -210.97% -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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers