Highlights

[PETONE] YoY Cumulative Quarter Result on 2012-06-30 [#4]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 30-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend QoQ -     -1,567.76%    YoY -     -39.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 11,811 5,404 16,036 30,925 30,541 30,987 63,731 -24.48%
  YoY % 118.56% -66.30% -48.15% 1.26% -1.44% -51.38% -
  Horiz. % 18.53% 8.48% 25.16% 48.52% 47.92% 48.62% 100.00%
PBT 4,749 -6,181 -70,671 -26,293 -38,058 -2,446 -2,177 -
  YoY % 176.83% 91.25% -168.78% 30.91% -1,455.93% -12.36% -
  Horiz. % -218.14% 283.92% 3,246.26% 1,207.76% 1,748.19% 112.36% 100.00%
Tax -19 4 5,332 -10,812 11,030 -1,097 -2,130 -54.44%
  YoY % -575.00% -99.92% 149.32% -198.02% 1,105.47% 48.50% -
  Horiz. % 0.89% -0.19% -250.33% 507.61% -517.84% 51.50% 100.00%
NP 4,730 -6,177 -65,339 -37,105 -27,028 -3,543 -4,307 -
  YoY % 176.57% 90.55% -76.09% -37.28% -662.86% 17.74% -
  Horiz. % -109.82% 143.42% 1,517.04% 861.50% 627.54% 82.26% 100.00%
NP to SH 4,730 -6,177 -65,339 -37,105 -26,654 -2,699 -4,969 -
  YoY % 176.57% 90.55% -76.09% -39.21% -887.55% 45.68% -
  Horiz. % -95.19% 124.31% 1,314.93% 746.73% 536.41% 54.32% 100.00%
Tax Rate 0.40 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 7,081 11,581 81,375 68,030 57,569 34,530 68,038 -31.40%
  YoY % -38.86% -85.77% 19.62% 18.17% 66.72% -49.25% -
  Horiz. % 10.41% 17.02% 119.60% 99.99% 84.61% 50.75% 100.00%
Net Worth -98,603 -89,762 -82,842 -12,558 25,745 34,240 52,916 -
  YoY % -9.85% -8.35% -559.63% -148.78% -24.81% -35.29% -
  Horiz. % -186.34% -169.63% -156.55% -23.73% 48.65% 64.71% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth -98,603 -89,762 -82,842 -12,558 25,745 34,240 52,916 -
  YoY % -9.85% -8.35% -559.63% -148.78% -24.81% -35.29% -
  Horiz. % -186.34% -169.63% -156.55% -23.73% 48.65% 64.71% 100.00%
NOSH 50,805 50,804 50,804 50,804 50,971 26,961 38,546 4.71%
  YoY % 0.00% 0.00% 0.00% -0.33% 89.06% -30.06% -
  Horiz. % 131.80% 131.80% 131.80% 131.80% 132.23% 69.94% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 40.05 % -114.30 % -407.45 % -119.98 % -88.50 % -11.43 % -6.76 % -
  YoY % 135.04% 71.95% -239.60% -35.57% -674.28% -69.08% -
  Horiz. % -592.46% 1,690.83% 6,027.37% 1,774.85% 1,309.17% 169.08% 100.00%
ROE 0.00 % 0.00 % 0.00 % 0.00 % -103.53 % -7.88 % -9.39 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -1,213.83% 16.08% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% 1,102.56% 83.92% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 23.25 10.64 31.56 60.87 59.92 114.93 165.34 -27.88%
  YoY % 118.52% -66.29% -48.15% 1.59% -47.86% -30.49% -
  Horiz. % 14.06% 6.44% 19.09% 36.82% 36.24% 69.51% 100.00%
EPS 9.31 -12.16 -128.61 -73.03 -57.08 -6.05 -10.26 -
  YoY % 176.56% 90.55% -76.11% -27.94% -843.47% 41.03% -
  Horiz. % -90.74% 118.52% 1,253.51% 711.79% 556.34% 58.97% 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 -1.9408 -1.7668 -1.6306 -0.2472 0.5051 1.2700 1.3728 -
  YoY % -9.85% -8.35% -559.63% -148.94% -60.23% -7.49% -
  Horiz. % -141.38% -128.70% -118.78% -18.01% 36.79% 92.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 23.25 10.64 31.56 60.87 60.11 60.99 125.44 -24.48%
  YoY % 118.52% -66.29% -48.15% 1.26% -1.44% -51.38% -
  Horiz. % 18.53% 8.48% 25.16% 48.53% 47.92% 48.62% 100.00%
EPS 9.31 -12.16 -128.61 -73.03 -52.46 -5.31 -9.78 -
  YoY % 176.56% 90.55% -76.11% -39.21% -887.95% 45.71% -
  Horiz. % -95.19% 124.34% 1,315.03% 746.73% 536.40% 54.29% 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 -1.9408 -1.7668 -1.6306 -0.2472 0.5068 0.6740 1.0416 -
  YoY % -9.85% -8.35% -559.63% -148.78% -24.81% -35.29% -
  Horiz. % -186.33% -169.62% -156.55% -23.73% 48.66% 64.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.0550 0.0550 0.0550 0.6700 1.5100 1.3000 1.4600 -
P/RPS 0.24 0.52 0.17 1.10 2.52 1.13 0.88 -19.46%
  YoY % -53.85% 205.88% -84.55% -56.35% 123.01% 28.41% -
  Horiz. % 27.27% 59.09% 19.32% 125.00% 286.36% 128.41% 100.00%
P/EPS 0.59 -0.45 -0.04 -0.92 -2.89 -12.99 -11.33 -
  YoY % 231.11% -1,025.00% 95.65% 68.17% 77.75% -14.65% -
  Horiz. % -5.21% 3.97% 0.35% 8.12% 25.51% 114.65% 100.00%
EY 169.27 -221.06 -2,338.32 -109.01 -34.63 -7.70 -8.83 -
  YoY % 176.57% 90.55% -2,045.05% -214.78% -349.74% 12.80% -
  Horiz. % -1,916.99% 2,503.51% 26,481.54% 1,234.54% 392.19% 87.20% 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 2.99 1.02 1.06 -
  YoY % 0.00% 0.00% 0.00% 0.00% 193.14% -3.77% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 282.08% 96.23% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 27/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 0.0550 0.0550 0.0550 0.5100 1.3800 1.2700 1.4500 -
P/RPS 0.24 0.52 0.17 0.84 2.30 1.10 0.88 -19.46%
  YoY % -53.85% 205.88% -79.76% -63.48% 109.09% 25.00% -
  Horiz. % 27.27% 59.09% 19.32% 95.45% 261.36% 125.00% 100.00%
P/EPS 0.59 -0.45 -0.04 -0.70 -2.64 -12.69 -11.25 -
  YoY % 231.11% -1,025.00% 94.29% 73.48% 79.20% -12.80% -
  Horiz. % -5.24% 4.00% 0.36% 6.22% 23.47% 112.80% 100.00%
EY 169.27 -221.06 -2,338.32 -143.20 -37.89 -7.88 -8.89 -
  YoY % 176.57% 90.55% -1,532.91% -277.94% -380.84% 11.36% -
  Horiz. % -1,904.05% 2,486.61% 26,302.81% 1,610.80% 426.21% 88.64% 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 2.73 1.00 1.06 -
  YoY % 0.00% 0.00% 0.00% 0.00% 173.00% -5.66% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 257.55% 94.34% 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.
 


 

309  179  515  1188 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.065+0.01 
 LAMBO 0.06+0.005 
 IMPIANA 0.035-0.005 
 HSI-C5H 0.275+0.005 
 HSI-C5J 0.24-0.005 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 ARMADA 0.185+0.005 
 VC 0.275+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers