Highlights

[PETONE] YoY Annualized Quarter Result on 2017-03-31 [#3]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     -29.09%    YoY -     -17.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 12,721 11,546 9,574 13,092 2,818 21,412 31,184 -13.87%
  YoY % 10.17% 20.60% -26.87% 364.48% -86.84% -31.34% -
  Horiz. % 40.79% 37.03% 30.70% 41.98% 9.04% 68.66% 100.00%
PBT 150 2,320 2,792 5,614 -8,290 -48,729 5,052 -44.30%
  YoY % -93.51% -16.91% -50.27% 167.72% 82.99% -1,064.56% -
  Horiz. % 2.98% 45.92% 55.27% 111.14% -164.11% -964.56% 100.00%
Tax -20 -25 -13 -21 32 7,154 -1,681 -52.21%
  YoY % 21.05% -90.00% 37.50% -166.67% -99.55% 525.54% -
  Horiz. % 1.19% 1.51% 0.79% 1.27% -1.90% -425.54% 100.00%
NP 130 2,294 2,778 5,593 -8,258 -41,574 3,370 -41.81%
  YoY % -94.31% -17.42% -50.32% 167.73% 80.14% -1,333.43% -
  Horiz. % 3.88% 68.08% 82.44% 165.94% -245.02% -1,233.43% 100.00%
NP to SH 130 2,294 2,778 5,593 -8,258 -41,574 3,370 -41.81%
  YoY % -94.31% -17.42% -50.32% 167.73% 80.14% -1,333.43% -
  Horiz. % 3.88% 68.08% 82.44% 165.94% -245.02% -1,233.43% 100.00%
Tax Rate 13.27 % 1.09 % 0.48 % 0.38 % - % - % 33.28 % -14.20%
  YoY % 1,117.43% 127.08% 26.32% 0.00% 0.00% 0.00% -
  Horiz. % 39.87% 3.28% 1.44% 1.14% 0.00% 0.00% 100.00%
Total Cost 12,590 9,252 6,796 7,498 11,077 62,986 27,813 -12.37%
  YoY % 36.09% 36.14% -9.37% -32.31% -82.41% 126.46% -
  Horiz. % 45.27% 33.26% 24.43% 26.96% 39.83% 226.46% 100.00%
Net Worth -78,965 -110,520 -100,105 -97,911 -91,215 -46,471 28,224 -
  YoY % 28.55% -10.40% -2.24% -7.34% -96.28% -264.65% -
  Horiz. % -279.78% -391.58% -354.68% -346.90% -323.18% -164.65% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth -78,965 -110,520 -100,105 -97,911 -91,215 -46,471 28,224 -
  YoY % 28.55% -10.40% -2.24% -7.34% -96.28% -264.65% -
  Horiz. % -279.78% -391.58% -354.68% -346.90% -323.18% -164.65% 100.00%
NOSH 50,804 50,804 50,804 50,804 50,804 50,804 50,763 0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.08% -
  Horiz. % 100.08% 100.08% 100.08% 100.08% 100.08% 100.08% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 1.03 % 19.87 % 29.02 % 42.72 % -293.00 % -194.17 % 10.81 % -32.41%
  YoY % -94.82% -31.53% -32.07% 114.58% -50.90% -1,896.21% -
  Horiz. % 9.53% 183.81% 268.46% 395.19% -2,710.45% -1,796.21% 100.00%
ROE 0.00 % 0.00 % 0.00 % 0.00 % 0.00 % 0.00 % 11.94 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 25.04 22.73 18.85 25.77 5.55 42.15 61.43 -13.89%
  YoY % 10.16% 20.58% -26.85% 364.32% -86.83% -31.39% -
  Horiz. % 40.76% 37.00% 30.69% 41.95% 9.03% 68.61% 100.00%
EPS 0.25 4.52 5.47 11.01 -16.25 -81.83 6.64 -42.09%
  YoY % -94.47% -17.37% -50.32% 167.75% 80.14% -1,332.38% -
  Horiz. % 3.77% 68.07% 82.38% 165.81% -244.73% -1,232.38% 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 -1.5543 -2.1754 -1.9704 -1.9272 -1.7954 -0.9147 0.5560 -
  YoY % 28.55% -10.40% -2.24% -7.34% -96.28% -264.51% -
  Horiz. % -279.55% -391.26% -354.39% -346.62% -322.91% -164.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 25.04 22.73 18.85 25.77 5.55 42.15 61.38 -13.87%
  YoY % 10.16% 20.58% -26.85% 364.32% -86.83% -31.33% -
  Horiz. % 40.80% 37.03% 30.71% 41.98% 9.04% 68.67% 100.00%
EPS 0.25 4.52 5.47 11.01 -16.25 -81.83 6.63 -42.08%
  YoY % -94.47% -17.37% -50.32% 167.75% 80.14% -1,334.24% -
  Horiz. % 3.77% 68.17% 82.50% 166.06% -245.10% -1,234.24% 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 -1.5543 -2.1754 -1.9704 -1.9272 -1.7954 -0.9147 0.5555 -
  YoY % 28.55% -10.40% -2.24% -7.34% -96.28% -264.66% -
  Horiz. % -279.80% -391.61% -354.71% -346.93% -323.20% -164.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.0550 0.0550 0.0550 0.0550 0.0550 0.1450 0.9000 -
P/RPS 0.22 0.24 0.29 0.21 0.99 0.34 1.47 -27.12%
  YoY % -8.33% -17.24% 38.10% -78.79% 191.18% -76.87% -
  Horiz. % 14.97% 16.33% 19.73% 14.29% 67.35% 23.13% 100.00%
P/EPS 21.38 1.22 1.01 0.50 -0.34 -0.18 13.55 7.89%
  YoY % 1,652.46% 20.79% 102.00% 247.06% -88.89% -101.33% -
  Horiz. % 157.79% 9.00% 7.45% 3.69% -2.51% -1.33% 100.00%
EY 4.68 82.12 99.44 200.17 -295.56 -564.36 7.38 -7.31%
  YoY % -94.30% -17.42% -50.32% 167.73% 47.63% -7,747.15% -
  Horiz. % 63.41% 1,112.74% 1,347.43% 2,712.33% -4,004.88% -7,647.15% 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 1.62 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 30/05/17 26/05/16 07/05/15 29/05/14 31/05/13 02/07/12 -
Price 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 0.6900 -
P/RPS 0.22 0.24 0.29 0.21 0.99 0.13 1.12 -23.75%
  YoY % -8.33% -17.24% 38.10% -78.79% 661.54% -88.39% -
  Horiz. % 19.64% 21.43% 25.89% 18.75% 88.39% 11.61% 100.00%
P/EPS 21.38 1.22 1.01 0.50 -0.34 -0.07 10.39 12.77%
  YoY % 1,652.46% 20.79% 102.00% 247.06% -385.71% -100.67% -
  Horiz. % 205.77% 11.74% 9.72% 4.81% -3.27% -0.67% 100.00%
EY 4.68 82.12 99.44 200.17 -295.56 -1,487.86 9.62 -11.31%
  YoY % -94.30% -17.42% -50.32% 167.73% 80.14% -15,566.32% -
  Horiz. % 48.65% 853.64% 1,033.68% 2,080.77% -3,072.35% -15,466.32% 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 1.24 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 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
 
 

244  691  521  990 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.20-0.025 
 AT 0.090.00 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.095+0.015 
 DGSB 0.215+0.02 
 VC 0.05-0.01 
 LUSTER-WA 0.11-0.015 
 SUPERMX-C1I 0.155-0.005 
 DNEX 0.21-0.025 

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!

TOP ARTICLES

1. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
2. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
6. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. Music still loud at the GLOVES party gloveharicut
PARTNERS & BROKERS