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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers