Highlights

[PETONE] YoY Annualized Quarter Result on 2018-03-31 [#3]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 24-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Mar-2018  [#3]
Profit Trend QoQ -     -15.15%    YoY -     -94.31%
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.
 


 

2003 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.900.00 
 UCREST 0.1350.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.420.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.2150.00 
 3A 0.7950.00 
Partners & Brokers