Highlights

[PETONE] YoY Annualized Quarter 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 -     -48.41%    YoY -     56.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/12/13 31/12/12 CAGR
Revenue 13,098 11,728 10,146 13,618 0 0 28,492 -14.39%
  YoY % 11.68% 15.59% -25.50% 0.00% 0.00% 0.00% -
  Horiz. % 45.97% 41.16% 35.61% 47.80% 0.00% 0.00% 100.00%
PBT 174 3,236 7,352 4,714 -11,076 -11,076 -21,408 -
  YoY % -94.62% -55.98% 55.96% 142.56% 0.00% 48.26% -
  Horiz. % -0.81% -15.12% -34.34% -22.02% 51.74% 51.74% 100.00%
Tax -20 0 -20 -20 38 38 -1,606 -58.38%
  YoY % 0.00% 0.00% 0.00% -152.63% 0.00% 102.37% -
  Horiz. % 1.25% -0.00% 1.25% 1.25% -2.37% -2.37% 100.00%
NP 154 3,236 7,332 4,694 -11,038 -11,038 -23,014 -
  YoY % -95.24% -55.86% 56.20% 142.53% 0.00% 52.04% -
  Horiz. % -0.67% -14.06% -31.86% -20.40% 47.96% 47.96% 100.00%
NP to SH 154 3,236 7,332 4,694 -11,038 -11,038 -23,014 -
  YoY % -95.24% -55.86% 56.20% 142.53% 0.00% 52.04% -
  Horiz. % -0.67% -14.06% -31.86% -20.40% 47.96% 47.96% 100.00%
Tax Rate 11.49 % - % 0.27 % 0.42 % - % - % - % -
  YoY % 0.00% 0.00% -35.71% 0.00% 0.00% 0.00% -
  Horiz. % 2,735.71% 0.00% 64.29% 100.00% - - -
Total Cost 12,944 8,492 2,814 8,924 11,038 11,038 51,506 -24.12%
  YoY % 52.43% 201.78% -68.47% -19.15% 0.00% -78.57% -
  Horiz. % 25.13% 16.49% 5.46% 17.33% 21.43% 21.43% 100.00%
Net Worth -82,273 -111,857 -106,817 -94,258 -90,921 - -22,450 29.64%
  YoY % 26.45% -4.72% -13.32% -3.67% 0.00% 0.00% -
  Horiz. % 366.46% 498.23% 475.79% 419.85% 404.98% 0.00% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/12/13 31/12/12 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/12/13 31/12/12 CAGR
Net Worth -82,273 -111,857 -106,817 -94,258 -90,921 - -22,450 29.64%
  YoY % 26.45% -4.72% -13.32% -3.67% 0.00% 0.00% -
  Horiz. % 366.46% 498.23% 475.79% 419.85% 404.98% 0.00% 100.00%
NOSH 50,804 50,804 50,804 50,804 50,819 50,804 50,804 -
  YoY % 0.00% 0.00% 0.00% -0.03% 0.03% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.03% 100.00% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/12/13 31/12/12 CAGR
NP Margin 1.18 % 27.59 % 72.26 % 34.47 % 0.00 % 0.00 % -80.77 % -
  YoY % -95.72% -61.82% 109.63% 0.00% 0.00% 0.00% -
  Horiz. % -1.46% -34.16% -89.46% -42.68% -0.00% -0.00% 100.00%
ROE 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. % - - - - - - -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/12/13 31/12/12 CAGR
RPS 25.78 23.08 19.97 26.80 - - 56.08 -14.39%
  YoY % 11.70% 15.57% -25.49% 0.00% 0.00% 0.00% -
  Horiz. % 45.97% 41.16% 35.61% 47.79% 0.00% 0.00% 100.00%
EPS 0.30 6.36 14.44 9.24 -21.72 -21.72 -45.30 -
  YoY % -95.28% -55.96% 56.28% 142.54% 0.00% 52.05% -
  Horiz. % -0.66% -14.04% -31.88% -20.40% 47.95% 47.95% 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 -1.6194 -2.2017 -2.1025 -1.8553 -1.7891 - -0.4419 29.64%
  YoY % 26.45% -4.72% -13.32% -3.70% 0.00% 0.00% -
  Horiz. % 366.46% 498.23% 475.79% 419.85% 404.87% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/12/13 31/12/12 CAGR
RPS 25.78 23.08 19.97 26.80 - - 56.08 -14.39%
  YoY % 11.70% 15.57% -25.49% 0.00% 0.00% 0.00% -
  Horiz. % 45.97% 41.16% 35.61% 47.79% 0.00% 0.00% 100.00%
EPS 0.30 6.36 14.44 9.24 -21.73 -21.72 -45.30 -
  YoY % -95.28% -55.96% 56.28% 142.52% -0.05% 52.05% -
  Horiz. % -0.66% -14.04% -31.88% -20.40% 47.97% 47.95% 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 -1.6194 -2.2017 -2.1025 -1.8553 -1.7896 - -0.4419 29.64%
  YoY % 26.45% -4.72% -13.32% -3.67% 0.00% 0.00% -
  Horiz. % 366.46% 498.23% 475.79% 419.85% 404.98% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/12/13 31/12/12 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 30/12/13 31/12/12 -
Price 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 0.1700 -
P/RPS 0.21 0.24 0.28 0.21 0.00 0.00 0.30 -6.88%
  YoY % -12.50% -14.29% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 70.00% 80.00% 93.33% 70.00% 0.00% 0.00% 100.00%
P/EPS 18.14 0.86 0.38 0.60 -0.25 -0.25 -0.38 -
  YoY % 2,009.30% 126.32% -36.67% 340.00% 0.00% 34.21% -
  Horiz. % -4,773.68% -226.32% -100.00% -157.89% 65.79% 65.79% 100.00%
EY 5.51 115.81 262.39 167.99 -394.91 -395.02 -266.46 -
  YoY % -95.24% -55.86% 56.19% 142.54% 0.03% -48.25% -
  Horiz. % -2.07% -43.46% -98.47% -63.05% 148.21% 148.25% 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 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/12/13 31/12/12 CAGR
Date 23/02/18 28/02/17 25/02/16 26/02/15 26/02/14 - 28/02/13 -
Price 0.0550 0.0550 0.0550 0.0550 0.0550 0.0000 0.1500 -
P/RPS 0.21 0.24 0.28 0.21 0.00 0.00 0.27 -4.90%
  YoY % -12.50% -14.29% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 77.78% 88.89% 103.70% 77.78% 0.00% 0.00% 100.00%
P/EPS 18.14 0.86 0.38 0.60 -0.25 0.00 -0.33 -
  YoY % 2,009.30% 126.32% -36.67% 340.00% 0.00% 0.00% -
  Horiz. % -5,496.97% -260.61% -115.15% -181.82% 75.76% -0.00% 100.00%
EY 5.51 115.81 262.39 167.99 -394.91 0.00 -301.99 -
  YoY % -95.24% -55.86% 56.19% 142.54% 0.00% 0.00% -
  Horiz. % -1.82% -38.35% -86.89% -55.63% 130.77% -0.00% 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 0.00 0.00 0.00 -
  YoY % 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

200  688  506  1052 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.19-0.035 
 AT 0.090.00 
 MAHSING 1.11-0.07 
 PHB 0.03+0.005 
 IMPIANA 0.105+0.025 
 SUPERMX-C1I 0.16-0.01 
 LUSTER-WA 0.11-0.015 
 DGSB 0.21+0.015 
 DNEX 0.205-0.03 
 VC 0.05-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS