Highlights

[PETONE] YoY Annualized Quarter Result on 2012-12-31 [#2]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     2.88%    YoY -     -435.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/14 30/12/13 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 13,618 0 0 28,492 31,974 30,334 25,108 -11.51%
  YoY % 0.00% 0.00% 0.00% -10.89% 5.41% 20.81% -
  Horiz. % 54.24% 0.00% 0.00% 113.48% 127.35% 120.81% 100.00%
PBT 4,714 -11,076 -11,076 -21,408 9,482 -17,566 1,368 28.06%
  YoY % 142.56% 0.00% 48.26% -325.78% 153.98% -1,384.06% -
  Horiz. % 344.59% -809.65% -809.65% -1,564.91% 693.13% -1,284.06% 100.00%
Tax -20 38 38 -1,606 -2,618 2,178 -660 -50.29%
  YoY % -152.63% 0.00% 102.37% 38.66% -220.20% 430.00% -
  Horiz. % 3.03% -5.76% -5.76% 243.33% 396.67% -330.00% 100.00%
NP 4,694 -11,038 -11,038 -23,014 6,864 -15,388 708 45.95%
  YoY % 142.53% 0.00% 52.04% -435.29% 144.61% -2,273.45% -
  Horiz. % 662.99% -1,559.04% -1,559.04% -3,250.56% 969.49% -2,173.45% 100.00%
NP to SH 4,694 -11,038 -11,038 -23,014 6,864 -15,388 708 45.95%
  YoY % 142.53% 0.00% 52.04% -435.29% 144.61% -2,273.45% -
  Horiz. % 662.99% -1,559.04% -1,559.04% -3,250.56% 969.49% -2,173.45% 100.00%
Tax Rate 0.42 % - % - % - % 27.61 % - % 48.25 % -61.26%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.87% 0.00% 0.00% 0.00% 57.22% 0.00% 100.00%
Total Cost 8,924 11,038 11,038 51,506 25,110 45,722 24,400 -18.21%
  YoY % -19.15% 0.00% -78.57% 105.12% -45.08% 87.39% -
  Horiz. % 36.57% 45.24% 45.24% 211.09% 102.91% 187.39% 100.00%
Net Worth -94,258 - -90,921 -22,450 29,100 3,432,785 6,111 -
  YoY % 0.00% 0.00% -304.98% -177.15% -99.15% 56,072.86% -
  Horiz. % -1,542.41% 0.00% -1,487.80% -367.37% 476.20% 56,172.86% 100.00%
Dividend
31/12/14 30/12/13 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/14 30/12/13 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth -94,258 - -90,921 -22,450 29,100 3,432,785 6,111 -
  YoY % 0.00% 0.00% -304.98% -177.15% -99.15% 56,072.86% -
  Horiz. % -1,542.41% 0.00% -1,487.80% -367.37% 476.20% 56,172.86% 100.00%
NOSH 50,804 50,804 50,819 50,804 50,769 4,543,125 6,111 52.71%
  YoY % 0.00% -0.03% 0.03% 0.07% -98.88% 74,242.06% -
  Horiz. % 831.35% 831.35% 831.59% 831.35% 830.77% 74,342.06% 100.00%
Ratio Analysis
31/12/14 30/12/13 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 34.47 % 0.00 % 0.00 % -80.77 % 21.47 % -50.73 % 2.82 % 64.94%
  YoY % 0.00% 0.00% 0.00% -476.20% 142.32% -1,898.94% -
  Horiz. % 1,222.34% 0.00% 0.00% -2,864.18% 761.35% -1,798.94% 100.00%
ROE 0.00 % - % 0.00 % 0.00 % 23.59 % -0.45 % 11.59 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 5,342.22% -103.88% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 203.54% -3.88% 100.00%
Per Share
31/12/14 30/12/13 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 26.80 - - 56.08 62.98 0.67 410.86 -42.05%
  YoY % 0.00% 0.00% 0.00% -10.96% 9,300.00% -99.84% -
  Horiz. % 6.52% 0.00% 0.00% 13.65% 15.33% 0.16% 100.00%
EPS 9.24 -21.72 -21.72 -45.30 13.52 -31.32 0.74 65.64%
  YoY % 142.54% 0.00% 52.05% -435.06% 143.17% -4,332.43% -
  Horiz. % 1,248.65% -2,935.14% -2,935.14% -6,121.62% 1,827.03% -4,232.43% 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 -1.8553 - -1.7891 -0.4419 0.5732 0.7556 1.0000 -
  YoY % 0.00% 0.00% -304.87% -177.09% -24.14% -24.44% -
  Horiz. % -185.53% 0.00% -178.91% -44.19% 57.32% 75.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/12/14 30/12/13 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 26.80 - - 56.08 62.93 59.71 49.42 -11.51%
  YoY % 0.00% 0.00% 0.00% -10.89% 5.39% 20.82% -
  Horiz. % 54.23% 0.00% 0.00% 113.48% 127.34% 120.82% 100.00%
EPS 9.24 -21.72 -21.73 -45.30 13.51 -30.29 1.39 46.03%
  YoY % 142.54% 0.05% 52.03% -435.31% 144.60% -2,279.14% -
  Horiz. % 664.75% -1,562.59% -1,563.31% -3,258.99% 971.94% -2,179.14% 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 -1.8553 - -1.7896 -0.4419 0.5728 67.5681 0.1203 -
  YoY % 0.00% 0.00% -304.98% -177.15% -99.15% 56,066.33% -
  Horiz. % -1,542.23% 0.00% -1,487.61% -367.33% 476.14% 56,166.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/12/13 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/14 30/12/13 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.0550 0.0550 0.0550 0.1700 0.8600 1.3900 1.4300 -
P/RPS 0.21 0.00 0.00 0.30 1.37 208.18 0.35 -9.71%
  YoY % 0.00% 0.00% 0.00% -78.10% -99.34% 59,380.00% -
  Horiz. % 60.00% 0.00% 0.00% 85.71% 391.43% 59,480.00% 100.00%
P/EPS 0.60 -0.25 -0.25 -0.38 6.36 -410.38 12.34 -45.36%
  YoY % 340.00% 0.00% 34.21% -105.97% 101.55% -3,425.61% -
  Horiz. % 4.86% -2.03% -2.03% -3.08% 51.54% -3,325.61% 100.00%
EY 167.99 -395.02 -394.91 -266.46 15.72 -0.24 8.10 83.32%
  YoY % 142.53% -0.03% -48.21% -1,795.04% 6,650.00% -102.96% -
  Horiz. % 2,073.95% -4,876.79% -4,875.43% -3,289.63% 194.07% -2.96% 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 1.50 1.84 1.43 -
  YoY % 0.00% 0.00% 0.00% 0.00% -18.48% 28.67% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 104.90% 128.67% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/12/13 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/15 - 26/02/14 28/02/13 02/07/12 25/02/11 25/02/10 -
Price 0.0550 0.0000 0.0550 0.1500 0.6900 1.4700 1.4500 -
P/RPS 0.21 0.00 0.00 0.27 1.10 220.16 0.35 -9.71%
  YoY % 0.00% 0.00% 0.00% -75.45% -99.50% 62,802.86% -
  Horiz. % 60.00% 0.00% 0.00% 77.14% 314.29% 62,902.86% 100.00%
P/EPS 0.60 0.00 -0.25 -0.33 5.10 -434.00 12.52 -45.52%
  YoY % 0.00% 0.00% 24.24% -106.47% 101.18% -3,566.45% -
  Horiz. % 4.79% 0.00% -2.00% -2.64% 40.73% -3,466.45% 100.00%
EY 167.99 0.00 -394.91 -301.99 19.59 -0.23 7.99 83.82%
  YoY % 0.00% 0.00% -30.77% -1,641.55% 8,617.39% -102.88% -
  Horiz. % 2,102.50% 0.00% -4,942.55% -3,779.60% 245.18% -2.88% 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 1.20 1.95 1.45 -
  YoY % 0.00% 0.00% 0.00% 0.00% -38.46% 34.48% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 82.76% 134.48% 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.
 


 

272  262  513  1234 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.1550.00 
 CAREPLS 0.38-0.015 
 DGB 0.1250.00 
 HSI-C7K 0.20+0.005 
 SUPERMX 1.80-0.06 
 HSI-H8K 0.25-0.02 
 KNM 0.315-0.005 
 ARMADA 0.405-0.015 
 ALAM 0.16+0.005 
 PWORTH 0.025+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers