Highlights

[PETONE] YoY Annualized Quarter Result on 2013-03-31 [#3]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     -80.65%    YoY -     -1,333.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 9,574 13,092 2,818 21,412 31,184 30,293 28,717 -16.71%
  YoY % -26.87% 364.48% -86.84% -31.34% 2.94% 5.49% -
  Horiz. % 33.34% 45.59% 9.82% 74.56% 108.59% 105.49% 100.00%
PBT 2,792 5,614 -8,290 -48,729 5,052 -16,460 977 19.10%
  YoY % -50.27% 167.72% 82.99% -1,064.56% 130.69% -1,784.18% -
  Horiz. % 285.68% 574.49% -848.29% -4,985.95% 516.92% -1,684.18% 100.00%
Tax -13 -21 32 7,154 -1,681 1,081 -132 -31.73%
  YoY % 37.50% -166.67% -99.55% 525.54% -255.49% 919.19% -
  Horiz. % 10.10% 16.16% -24.24% -5,420.20% 1,273.74% -819.19% 100.00%
NP 2,778 5,593 -8,258 -41,574 3,370 -15,378 845 21.91%
  YoY % -50.32% 167.73% 80.14% -1,333.43% 121.92% -1,919.24% -
  Horiz. % 328.71% 661.67% -976.97% -4,918.14% 398.74% -1,819.24% 100.00%
NP to SH 2,778 5,593 -8,258 -41,574 3,370 -14,880 16 136.02%
  YoY % -50.32% 167.73% 80.14% -1,333.43% 122.65% -93,100.00% -
  Horiz. % 17,366.66% 34,958.33% -51,616.66% -259,841.66% 21,066.66% -93,000.00% 100.00%
Tax Rate 0.48 % 0.38 % - % - % 33.28 % - % 13.51 % -42.63%
  YoY % 26.32% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 3.55% 2.81% 0.00% 0.00% 246.34% 0.00% 100.00%
Total Cost 6,796 7,498 11,077 62,986 27,813 45,671 27,872 -20.94%
  YoY % -9.37% -32.31% -82.41% 126.46% -39.10% 63.86% -
  Horiz. % 24.38% 26.90% 39.74% 225.99% 99.79% 163.86% 100.00%
Net Worth -100,105 -97,911 -91,215 -46,471 28,224 34,098 1,197 -
  YoY % -2.24% -7.34% -96.28% -264.65% -17.23% 2,747.17% -
  Horiz. % -8,358.64% -8,175.38% -7,616.27% -3,880.25% 2,356.67% 2,847.17% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth -100,105 -97,911 -91,215 -46,471 28,224 34,098 1,197 -
  YoY % -2.24% -7.34% -96.28% -264.65% -17.23% 2,747.17% -
  Horiz. % -8,358.64% -8,175.38% -7,616.27% -3,880.25% 2,356.67% 2,847.17% 100.00%
NOSH 50,804 50,804 50,804 50,804 50,763 48,712 875 96.63%
  YoY % 0.00% 0.00% 0.00% 0.08% 4.21% 5,461.33% -
  Horiz. % 5,800.22% 5,800.22% 5,800.22% 5,800.22% 5,795.45% 5,561.33% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 29.02 % 42.72 % -293.00 % -194.17 % 10.81 % -50.77 % 2.94 % 46.41%
  YoY % -32.07% 114.58% -50.90% -1,896.21% 121.29% -1,826.87% -
  Horiz. % 987.07% 1,453.06% -9,965.99% -6,604.42% 367.69% -1,726.87% 100.00%
ROE 0.00 % 0.00 % 0.00 % 0.00 % 11.94 % -43.64 % 1.34 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 127.36% -3,356.72% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 891.04% -3,256.72% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 18.85 25.77 5.55 42.15 61.43 62.19 3,278.56 -57.64%
  YoY % -26.85% 364.32% -86.83% -31.39% -1.22% -98.10% -
  Horiz. % 0.57% 0.79% 0.17% 1.29% 1.87% 1.90% 100.00%
EPS 5.47 11.01 -16.25 -81.83 6.64 -30.55 1.83 20.00%
  YoY % -50.32% 167.75% 80.14% -1,332.38% 121.73% -1,769.40% -
  Horiz. % 298.91% 601.64% -887.98% -4,471.58% 362.84% -1,669.40% 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 -1.9704 -1.9272 -1.7954 -0.9147 0.5560 0.7000 1.3673 -
  YoY % -2.24% -7.34% -96.28% -264.51% -20.57% -48.80% -
  Horiz. % -144.11% -140.95% -131.31% -66.90% 40.66% 51.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 18.85 25.77 5.55 42.15 61.38 59.63 56.52 -16.71%
  YoY % -26.85% 364.32% -86.83% -31.33% 2.93% 5.50% -
  Horiz. % 33.35% 45.59% 9.82% 74.58% 108.60% 105.50% 100.00%
EPS 5.47 11.01 -16.25 -81.83 6.63 -29.29 0.03 137.94%
  YoY % -50.32% 167.75% 80.14% -1,334.24% 122.64% -97,733.34% -
  Horiz. % 18,233.33% 36,700.00% -54,166.67% -272,766.69% 22,100.00% -97,633.34% 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 -1.9704 -1.9272 -1.7954 -0.9147 0.5555 0.6712 0.0236 -
  YoY % -2.24% -7.34% -96.28% -264.66% -17.24% 2,744.07% -
  Horiz. % -8,349.15% -8,166.10% -7,607.63% -3,875.85% 2,353.81% 2,844.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.0550 0.0550 0.0550 0.1450 0.9000 1.4000 1.3300 -
P/RPS 0.29 0.21 0.99 0.34 1.47 2.25 0.04 39.08%
  YoY % 38.10% -78.79% 191.18% -76.87% -34.67% 5,525.00% -
  Horiz. % 725.00% 525.00% 2,475.00% 850.00% 3,675.00% 5,625.00% 100.00%
P/EPS 1.01 0.50 -0.34 -0.18 13.55 -4.58 72.81 -50.95%
  YoY % 102.00% 247.06% -88.89% -101.33% 395.85% -106.29% -
  Horiz. % 1.39% 0.69% -0.47% -0.25% 18.61% -6.29% 100.00%
EY 99.44 200.17 -295.56 -564.36 7.38 -21.82 1.37 104.11%
  YoY % -50.32% 167.73% 47.63% -7,747.15% 133.82% -1,692.70% -
  Horiz. % 7,258.39% 14,610.95% -21,573.72% -41,194.16% 538.69% -1,592.70% 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 1.62 2.00 0.97 -
  YoY % 0.00% 0.00% 0.00% 0.00% -19.00% 106.19% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 167.01% 206.19% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 07/05/15 29/05/14 31/05/13 02/07/12 31/05/11 31/05/10 -
Price 0.0550 0.0550 0.0550 0.0550 0.6900 1.4300 1.3300 -
P/RPS 0.29 0.21 0.99 0.13 1.12 2.30 0.04 39.08%
  YoY % 38.10% -78.79% 661.54% -88.39% -51.30% 5,650.00% -
  Horiz. % 725.00% 525.00% 2,475.00% 325.00% 2,800.00% 5,750.00% 100.00%
P/EPS 1.01 0.50 -0.34 -0.07 10.39 -4.68 72.81 -50.95%
  YoY % 102.00% 247.06% -385.71% -100.67% 322.01% -106.43% -
  Horiz. % 1.39% 0.69% -0.47% -0.10% 14.27% -6.43% 100.00%
EY 99.44 200.17 -295.56 -1,487.86 9.62 -21.36 1.37 104.11%
  YoY % -50.32% 167.73% 80.14% -15,566.32% 145.04% -1,659.12% -
  Horiz. % 7,258.39% 14,610.95% -21,573.72% -108,602.91% 702.19% -1,559.12% 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 1.24 2.04 0.97 -
  YoY % 0.00% 0.00% 0.00% 0.00% -39.22% 110.31% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 127.84% 210.31% 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