Highlights

[PETONE] YoY Annualized Quarter Result on 2012-03-31 [#3]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 02-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     -50.89%    YoY -     122.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 13,092 2,818 21,412 31,184 30,293 28,717 62,584 -22.94%
  YoY % 364.48% -86.84% -31.34% 2.94% 5.49% -54.11% -
  Horiz. % 20.92% 4.50% 34.21% 49.83% 48.40% 45.89% 100.00%
PBT 5,614 -8,290 -48,729 5,052 -16,460 977 -2,464 -
  YoY % 167.72% 82.99% -1,064.56% 130.69% -1,784.18% 139.66% -
  Horiz. % -227.87% 336.47% 1,977.65% -205.03% 668.02% -39.66% 100.00%
Tax -21 32 7,154 -1,681 1,081 -132 -7,389 -62.25%
  YoY % -166.67% -99.55% 525.54% -255.49% 919.19% 98.21% -
  Horiz. % 0.29% -0.43% -96.82% 22.75% -14.63% 1.79% 100.00%
NP 5,593 -8,258 -41,574 3,370 -15,378 845 -9,853 -
  YoY % 167.73% 80.14% -1,333.43% 121.92% -1,919.24% 108.58% -
  Horiz. % -56.77% 83.82% 421.94% -34.21% 156.08% -8.58% 100.00%
NP to SH 5,593 -8,258 -41,574 3,370 -14,880 16 -10,013 -
  YoY % 167.73% 80.14% -1,333.43% 122.65% -93,100.00% 100.16% -
  Horiz. % -55.86% 82.48% 415.19% -33.66% 148.60% -0.16% 100.00%
Tax Rate 0.38 % - % - % 33.28 % - % 13.51 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2.81% 0.00% 0.00% 246.34% 0.00% 100.00% -
Total Cost 7,498 11,077 62,986 27,813 45,671 27,872 72,437 -31.47%
  YoY % -32.31% -82.41% 126.46% -39.10% 63.86% -61.52% -
  Horiz. % 10.35% 15.29% 86.95% 38.40% 63.05% 38.48% 100.00%
Net Worth -97,911 -91,215 -46,471 28,224 34,098 1,197 60,246 -
  YoY % -7.34% -96.28% -264.65% -17.23% 2,747.17% -98.01% -
  Horiz. % -162.52% -151.40% -77.14% 46.85% 56.60% 1.99% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth -97,911 -91,215 -46,471 28,224 34,098 1,197 60,246 -
  YoY % -7.34% -96.28% -264.65% -17.23% 2,747.17% -98.01% -
  Horiz. % -162.52% -151.40% -77.14% 46.85% 56.60% 1.99% 100.00%
NOSH 50,804 50,804 50,804 50,763 48,712 875 42,670 2.95%
  YoY % 0.00% 0.00% 0.08% 4.21% 5,461.33% -97.95% -
  Horiz. % 119.06% 119.06% 119.06% 118.97% 114.16% 2.05% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 42.72 % -293.00 % -194.17 % 10.81 % -50.77 % 2.94 % -15.74 % -
  YoY % 114.58% -50.90% -1,896.21% 121.29% -1,826.87% 118.68% -
  Horiz. % -271.41% 1,861.50% 1,233.61% -68.68% 322.55% -18.68% 100.00%
ROE 0.00 % 0.00 % 0.00 % 11.94 % -43.64 % 1.34 % -16.62 % -
  YoY % 0.00% 0.00% 0.00% 127.36% -3,356.72% 108.06% -
  Horiz. % -0.00% -0.00% -0.00% -71.84% 262.58% -8.06% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 25.77 5.55 42.15 61.43 62.19 3,278.56 146.67 -25.15%
  YoY % 364.32% -86.83% -31.39% -1.22% -98.10% 2,135.33% -
  Horiz. % 17.57% 3.78% 28.74% 41.88% 42.40% 2,235.33% 100.00%
EPS 11.01 -16.25 -81.83 6.64 -30.55 1.83 -23.47 -
  YoY % 167.75% 80.14% -1,332.38% 121.73% -1,769.40% 107.80% -
  Horiz. % -46.91% 69.24% 348.66% -28.29% 130.17% -7.80% 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 -1.9272 -1.7954 -0.9147 0.5560 0.7000 1.3673 1.4119 -
  YoY % -7.34% -96.28% -264.51% -20.57% -48.80% -3.16% -
  Horiz. % -136.50% -127.16% -64.79% 39.38% 49.58% 96.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 25.77 5.55 42.15 61.38 59.63 56.52 123.19 -22.94%
  YoY % 364.32% -86.83% -31.33% 2.93% 5.50% -54.12% -
  Horiz. % 20.92% 4.51% 34.22% 49.83% 48.40% 45.88% 100.00%
EPS 11.01 -16.25 -81.83 6.63 -29.29 0.03 -19.71 -
  YoY % 167.75% 80.14% -1,334.24% 122.64% -97,733.34% 100.15% -
  Horiz. % -55.86% 82.45% 415.17% -33.64% 148.60% -0.15% 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 -1.9272 -1.7954 -0.9147 0.5555 0.6712 0.0236 1.1858 -
  YoY % -7.34% -96.28% -264.66% -17.24% 2,744.07% -98.01% -
  Horiz. % -162.52% -151.41% -77.14% 46.85% 56.60% 1.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.0550 0.0550 0.1450 0.9000 1.4000 1.3300 0.9000 -
P/RPS 0.21 0.99 0.34 1.47 2.25 0.04 0.61 -16.28%
  YoY % -78.79% 191.18% -76.87% -34.67% 5,525.00% -93.44% -
  Horiz. % 34.43% 162.30% 55.74% 240.98% 368.85% 6.56% 100.00%
P/EPS 0.50 -0.34 -0.18 13.55 -4.58 72.81 -3.84 -
  YoY % 247.06% -88.89% -101.33% 395.85% -106.29% 1,996.09% -
  Horiz. % -13.02% 8.85% 4.69% -352.86% 119.27% -1,896.09% 100.00%
EY 200.17 -295.56 -564.36 7.38 -21.82 1.37 -26.07 -
  YoY % 167.73% 47.63% -7,747.15% 133.82% -1,692.70% 105.26% -
  Horiz. % -767.82% 1,133.72% 2,164.79% -28.31% 83.70% -5.26% 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 1.62 2.00 0.97 0.64 -
  YoY % 0.00% 0.00% 0.00% -19.00% 106.19% 51.56% -
  Horiz. % 0.00% 0.00% 0.00% 253.12% 312.50% 151.56% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 07/05/15 29/05/14 31/05/13 02/07/12 31/05/11 31/05/10 22/05/09 -
Price 0.0550 0.0550 0.0550 0.6900 1.4300 1.3300 1.3600 -
P/RPS 0.21 0.99 0.13 1.12 2.30 0.04 0.93 -21.96%
  YoY % -78.79% 661.54% -88.39% -51.30% 5,650.00% -95.70% -
  Horiz. % 22.58% 106.45% 13.98% 120.43% 247.31% 4.30% 100.00%
P/EPS 0.50 -0.34 -0.07 10.39 -4.68 72.81 -5.80 -
  YoY % 247.06% -385.71% -100.67% 322.01% -106.43% 1,355.34% -
  Horiz. % -8.62% 5.86% 1.21% -179.14% 80.69% -1,255.34% 100.00%
EY 200.17 -295.56 -1,487.86 9.62 -21.36 1.37 -17.25 -
  YoY % 167.73% 80.14% -15,566.32% 145.04% -1,659.12% 107.94% -
  Horiz. % -1,160.41% 1,713.39% 8,625.28% -55.77% 123.83% -7.94% 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 1.24 2.04 0.97 0.96 -
  YoY % 0.00% 0.00% 0.00% -39.22% 110.31% 1.04% -
  Horiz. % 0.00% 0.00% 0.00% 129.17% 212.50% 101.04% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers