Highlights

[PETONE] YoY Annualized Quarter Result on 2014-03-31 [#3]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     25.18%    YoY -     80.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 11,546 9,574 13,092 2,818 21,412 31,184 30,293 -14.84%
  YoY % 20.60% -26.87% 364.48% -86.84% -31.34% 2.94% -
  Horiz. % 38.12% 31.61% 43.22% 9.30% 70.68% 102.94% 100.00%
PBT 2,320 2,792 5,614 -8,290 -48,729 5,052 -16,460 -
  YoY % -16.91% -50.27% 167.72% 82.99% -1,064.56% 130.69% -
  Horiz. % -14.09% -16.96% -34.11% 50.37% 296.05% -30.69% 100.00%
Tax -25 -13 -21 32 7,154 -1,681 1,081 -
  YoY % -90.00% 37.50% -166.67% -99.55% 525.54% -255.49% -
  Horiz. % -2.34% -1.23% -1.97% 2.96% 661.65% -155.49% 100.00%
NP 2,294 2,778 5,593 -8,258 -41,574 3,370 -15,378 -
  YoY % -17.42% -50.32% 167.73% 80.14% -1,333.43% 121.92% -
  Horiz. % -14.92% -18.07% -36.37% 53.70% 270.34% -21.92% 100.00%
NP to SH 2,294 2,778 5,593 -8,258 -41,574 3,370 -14,880 -
  YoY % -17.42% -50.32% 167.73% 80.14% -1,333.43% 122.65% -
  Horiz. % -15.42% -18.67% -37.59% 55.50% 279.40% -22.65% 100.00%
Tax Rate 1.09 % 0.48 % 0.38 % - % - % 33.28 % - % -
  YoY % 127.08% 26.32% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 3.28% 1.44% 1.14% 0.00% 0.00% 100.00% -
Total Cost 9,252 6,796 7,498 11,077 62,986 27,813 45,671 -23.35%
  YoY % 36.14% -9.37% -32.31% -82.41% 126.46% -39.10% -
  Horiz. % 20.26% 14.88% 16.42% 24.25% 137.91% 60.90% 100.00%
Net Worth -110,520 -100,105 -97,911 -91,215 -46,471 28,224 34,098 -
  YoY % -10.40% -2.24% -7.34% -96.28% -264.65% -17.23% -
  Horiz. % -324.12% -293.58% -287.14% -267.50% -136.28% 82.77% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth -110,520 -100,105 -97,911 -91,215 -46,471 28,224 34,098 -
  YoY % -10.40% -2.24% -7.34% -96.28% -264.65% -17.23% -
  Horiz. % -324.12% -293.58% -287.14% -267.50% -136.28% 82.77% 100.00%
NOSH 50,804 50,804 50,804 50,804 50,804 50,763 48,712 0.70%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.08% 4.21% -
  Horiz. % 104.30% 104.30% 104.30% 104.30% 104.30% 104.21% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 19.87 % 29.02 % 42.72 % -293.00 % -194.17 % 10.81 % -50.77 % -
  YoY % -31.53% -32.07% 114.58% -50.90% -1,896.21% 121.29% -
  Horiz. % -39.14% -57.16% -84.14% 577.11% 382.45% -21.29% 100.00%
ROE 0.00 % 0.00 % 0.00 % 0.00 % 0.00 % 11.94 % -43.64 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 127.36% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% -27.36% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 22.73 18.85 25.77 5.55 42.15 61.43 62.19 -15.43%
  YoY % 20.58% -26.85% 364.32% -86.83% -31.39% -1.22% -
  Horiz. % 36.55% 30.31% 41.44% 8.92% 67.78% 98.78% 100.00%
EPS 4.52 5.47 11.01 -16.25 -81.83 6.64 -30.55 -
  YoY % -17.37% -50.32% 167.75% 80.14% -1,332.38% 121.73% -
  Horiz. % -14.80% -17.91% -36.04% 53.19% 267.86% -21.73% 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 -2.1754 -1.9704 -1.9272 -1.7954 -0.9147 0.5560 0.7000 -
  YoY % -10.40% -2.24% -7.34% -96.28% -264.51% -20.57% -
  Horiz. % -310.77% -281.49% -275.31% -256.49% -130.67% 79.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 22.73 18.85 25.77 5.55 42.15 61.38 59.63 -14.84%
  YoY % 20.58% -26.85% 364.32% -86.83% -31.33% 2.93% -
  Horiz. % 38.12% 31.61% 43.22% 9.31% 70.69% 102.93% 100.00%
EPS 4.52 5.47 11.01 -16.25 -81.83 6.63 -29.29 -
  YoY % -17.37% -50.32% 167.75% 80.14% -1,334.24% 122.64% -
  Horiz. % -15.43% -18.68% -37.59% 55.48% 279.38% -22.64% 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 -2.1754 -1.9704 -1.9272 -1.7954 -0.9147 0.5555 0.6712 -
  YoY % -10.40% -2.24% -7.34% -96.28% -264.66% -17.24% -
  Horiz. % -324.11% -293.56% -287.13% -267.49% -136.28% 82.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.0550 0.0550 0.0550 0.0550 0.1450 0.9000 1.4000 -
P/RPS 0.24 0.29 0.21 0.99 0.34 1.47 2.25 -31.11%
  YoY % -17.24% 38.10% -78.79% 191.18% -76.87% -34.67% -
  Horiz. % 10.67% 12.89% 9.33% 44.00% 15.11% 65.33% 100.00%
P/EPS 1.22 1.01 0.50 -0.34 -0.18 13.55 -4.58 -
  YoY % 20.79% 102.00% 247.06% -88.89% -101.33% 395.85% -
  Horiz. % -26.64% -22.05% -10.92% 7.42% 3.93% -295.85% 100.00%
EY 82.12 99.44 200.17 -295.56 -564.36 7.38 -21.82 -
  YoY % -17.42% -50.32% 167.73% 47.63% -7,747.15% 133.82% -
  Horiz. % -376.35% -455.73% -917.37% 1,354.54% 2,586.43% -33.82% 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 1.62 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -19.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 81.00% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 26/05/16 07/05/15 29/05/14 31/05/13 02/07/12 31/05/11 -
Price 0.0550 0.0550 0.0550 0.0550 0.0550 0.6900 1.4300 -
P/RPS 0.24 0.29 0.21 0.99 0.13 1.12 2.30 -31.36%
  YoY % -17.24% 38.10% -78.79% 661.54% -88.39% -51.30% -
  Horiz. % 10.43% 12.61% 9.13% 43.04% 5.65% 48.70% 100.00%
P/EPS 1.22 1.01 0.50 -0.34 -0.07 10.39 -4.68 -
  YoY % 20.79% 102.00% 247.06% -385.71% -100.67% 322.01% -
  Horiz. % -26.07% -21.58% -10.68% 7.26% 1.50% -222.01% 100.00%
EY 82.12 99.44 200.17 -295.56 -1,487.86 9.62 -21.36 -
  YoY % -17.42% -50.32% 167.73% 80.14% -15,566.32% 145.04% -
  Horiz. % -384.46% -465.54% -937.13% 1,383.71% 6,965.64% -45.04% 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 1.24 2.04 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -39.22% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 60.78% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

153  473  404  1180 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.435+0.005 
 VELESTO 0.155-0.01 
 ARMADA 0.16-0.005 
 SAPNRG 0.090.00 
 ALAM 0.07-0.005 
 KNM 0.145+0.005 
 PERDANA 0.165-0.01 
 SERBADK-WA 0.24-0.01 
 DAYANG 1.32-0.03 
 AIRASIA 0.825+0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers