Highlights

[PETONE] YoY Annualized Quarter Result on 2012-09-30 [#1]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     36.14%    YoY -     -234.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 9,820 13,392 0 13,500 33,384 30,544 28,960 -16.49%
  YoY % -26.67% 0.00% 0.00% -59.56% 9.30% 5.47% -
  Horiz. % 33.91% 46.24% 0.00% 46.62% 115.28% 105.47% 100.00%
PBT 14,232 2,720 -13,116 -26,788 23,776 -6,328 328 87.40%
  YoY % 423.24% 120.74% 51.04% -212.67% 475.73% -2,029.27% -
  Horiz. % 4,339.02% 829.27% -3,998.78% -8,167.07% 7,248.78% -1,929.27% 100.00%
Tax -20 -20 76 3,092 -6,136 4,560 -1,156 -49.13%
  YoY % 0.00% -126.32% -97.54% 150.39% -234.56% 494.46% -
  Horiz. % 1.73% 1.73% -6.57% -267.47% 530.80% -394.46% 100.00%
NP 14,212 2,700 -13,040 -23,696 17,640 -1,768 -828 -
  YoY % 426.37% 120.71% 44.97% -234.33% 1,097.74% -113.53% -
  Horiz. % -1,716.43% -326.09% 1,574.88% 2,861.84% -2,130.43% 213.53% 100.00%
NP to SH 14,212 2,700 -13,040 -23,696 17,640 -272 -1,516 -
  YoY % 426.37% 120.71% 44.97% -234.33% 6,585.29% 82.06% -
  Horiz. % -937.47% -178.10% 860.16% 1,563.06% -1,163.59% 17.94% 100.00%
Tax Rate 0.14 % 0.74 % - % - % 25.81 % - % 352.44 % -72.87%
  YoY % -81.08% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.04% 0.21% 0.00% 0.00% 7.32% 0.00% 100.00%
Total Cost -4,392 10,692 13,040 37,196 15,744 32,312 29,788 -
  YoY % -141.08% -18.01% -64.94% 136.26% -51.28% 8.47% -
  Horiz. % -14.74% 35.89% 43.78% 124.87% 52.85% 108.47% 100.00%
Net Worth -110,051 -90,475 -88,009 -16,964 30,245 41,303 114,449 -
  YoY % -21.64% -2.80% -418.79% -156.09% -26.77% -63.91% -
  Horiz. % -96.16% -79.05% -76.90% -14.82% 26.43% 36.09% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth -110,051 -90,475 -88,009 -16,964 30,245 41,303 114,449 -
  YoY % -21.64% -2.80% -418.79% -156.09% -26.77% -63.91% -
  Horiz. % -96.16% -79.05% -76.90% -14.82% 26.43% 36.09% 100.00%
NOSH 50,829 50,751 50,804 50,806 50,806 45,333 84,222 -8.07%
  YoY % 0.15% -0.10% -0.00% -0.00% 12.07% -46.17% -
  Horiz. % 60.35% 60.26% 60.32% 60.32% 60.32% 53.83% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 144.73 % 20.16 % 0.00 % -175.53 % 52.84 % -5.79 % -2.86 % -
  YoY % 617.91% 0.00% 0.00% -432.19% 1,012.61% -102.45% -
  Horiz. % -5,060.49% -704.90% -0.00% 6,137.41% -1,847.55% 202.45% 100.00%
ROE 0.00 % 0.00 % 0.00 % 0.00 % 58.32 % -0.66 % -1.32 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 8,936.36% 50.00% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% -4,418.18% 50.00% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 19.32 26.39 - 26.57 65.71 67.38 34.39 -9.16%
  YoY % -26.79% 0.00% 0.00% -59.56% -2.48% 95.93% -
  Horiz. % 56.18% 76.74% 0.00% 77.26% 191.07% 195.93% 100.00%
EPS 27.96 5.32 -25.68 -46.64 34.72 -0.60 -3.28 -
  YoY % 425.56% 120.72% 44.94% -234.33% 5,886.67% 81.71% -
  Horiz. % -852.44% -162.20% 782.93% 1,421.95% -1,058.54% 18.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS -2.1651 -1.7827 -1.7323 -0.3339 0.5953 0.9111 1.3589 -
  YoY % -21.45% -2.91% -418.81% -156.09% -34.66% -32.95% -
  Horiz. % -159.33% -131.19% -127.48% -24.57% 43.81% 67.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 19.33 26.36 - 26.57 65.71 60.12 57.00 -16.49%
  YoY % -26.67% 0.00% 0.00% -59.56% 9.30% 5.47% -
  Horiz. % 33.91% 46.25% 0.00% 46.61% 115.28% 105.47% 100.00%
EPS 27.97 5.31 -25.68 -46.64 34.72 -0.54 -2.98 -
  YoY % 426.74% 120.68% 44.94% -234.33% 6,529.63% 81.88% -
  Horiz. % -938.59% -178.19% 861.74% 1,565.10% -1,165.10% 18.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS -2.1662 -1.7808 -1.7323 -0.3339 0.5953 0.8130 2.2527 -
  YoY % -21.64% -2.80% -418.81% -156.09% -26.78% -63.91% -
  Horiz. % -96.16% -79.05% -76.90% -14.82% 26.43% 36.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.0550 0.0550 0.0550 0.1800 1.1700 1.2200 1.4500 -
P/RPS 0.28 0.21 0.00 0.68 1.78 1.81 4.22 -36.36%
  YoY % 33.33% 0.00% 0.00% -61.80% -1.66% -57.11% -
  Horiz. % 6.64% 4.98% 0.00% 16.11% 42.18% 42.89% 100.00%
P/EPS 0.20 1.03 -0.21 -0.39 3.37 -203.33 -80.56 -
  YoY % -80.58% 590.48% 46.15% -111.57% 101.66% -152.40% -
  Horiz. % -0.25% -1.28% 0.26% 0.48% -4.18% 252.40% 100.00%
EY 508.36 96.73 -466.67 -259.11 29.68 -0.49 -1.24 -
  YoY % 425.55% 120.73% -80.10% -973.01% 6,157.14% 60.48% -
  Horiz. % -40,996.77% -7,800.81% 37,634.68% 20,895.97% -2,393.55% 39.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.00 0.00 1.97 1.34 1.07 -
  YoY % 0.00% 0.00% 0.00% 0.00% 47.01% 25.23% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 184.11% 125.23% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 28/11/14 20/11/13 30/11/12 02/07/12 30/11/10 25/11/09 -
Price 0.0550 0.0550 0.0550 0.1700 0.6900 1.1400 1.3200 -
P/RPS 0.28 0.21 0.00 0.64 1.05 1.69 3.84 -35.35%
  YoY % 33.33% 0.00% 0.00% -39.05% -37.87% -55.99% -
  Horiz. % 7.29% 5.47% 0.00% 16.67% 27.34% 44.01% 100.00%
P/EPS 0.20 1.03 -0.21 -0.36 1.99 -190.00 -73.33 -
  YoY % -80.58% 590.48% 41.67% -118.09% 101.05% -159.10% -
  Horiz. % -0.27% -1.40% 0.29% 0.49% -2.71% 259.10% 100.00%
EY 508.36 96.73 -466.67 -274.35 50.32 -0.53 -1.36 -
  YoY % 425.55% 120.73% -70.10% -645.21% 9,594.34% 61.03% -
  Horiz. % -37,379.41% -7,112.50% 34,313.97% 20,172.79% -3,700.00% 38.97% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.00 0.00 1.16 1.25 0.97 -
  YoY % 0.00% 0.00% 0.00% 0.00% -7.20% 28.87% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 119.59% 128.87% 100.00%

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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers