Highlights

[PETONE] YoY Cumulative Quarter Result on 2012-09-30 [#1]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     84.03%    YoY -     -234.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 2,455 3,348 0 3,375 8,346 7,636 7,240 -16.49%
  YoY % -26.67% 0.00% 0.00% -59.56% 9.30% 5.47% -
  Horiz. % 33.91% 46.24% 0.00% 46.62% 115.28% 105.47% 100.00%
PBT 3,558 680 -3,279 -6,697 5,944 -1,582 82 87.40%
  YoY % 423.24% 120.74% 51.04% -212.67% 475.73% -2,029.27% -
  Horiz. % 4,339.02% 829.27% -3,998.78% -8,167.07% 7,248.78% -1,929.27% 100.00%
Tax -5 -5 19 773 -1,534 1,140 -289 -49.13%
  YoY % 0.00% -126.32% -97.54% 150.39% -234.56% 494.46% -
  Horiz. % 1.73% 1.73% -6.57% -267.47% 530.80% -394.46% 100.00%
NP 3,553 675 -3,260 -5,924 4,410 -442 -207 -
  YoY % 426.37% 120.71% 44.97% -234.33% 1,097.74% -113.53% -
  Horiz. % -1,716.43% -326.09% 1,574.88% 2,861.84% -2,130.43% 213.53% 100.00%
NP to SH 3,553 675 -3,260 -5,924 4,410 -68 -379 -
  YoY % 426.37% 120.71% 44.97% -234.33% 6,585.29% 82.06% -
  Horiz. % -937.47% -178.10% 860.16% 1,563.06% -1,163.59% 17.94% 100.00%
Tax Rate 0.14 % 0.74 % - % - % 25.81 % - % 352.44 % -72.87%
  YoY % -81.08% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.04% 0.21% 0.00% 0.00% 7.32% 0.00% 100.00%
Total Cost -1,098 2,673 3,260 9,299 3,936 8,078 7,447 -
  YoY % -141.08% -18.01% -64.94% 136.26% -51.28% 8.47% -
  Horiz. % -14.74% 35.89% 43.78% 124.87% 52.85% 108.47% 100.00%
Net Worth -110,051 -90,569 -88,009 -16,964 30,245 41,303 114,449 -
  YoY % -21.51% -2.91% -418.79% -156.09% -26.77% -63.91% -
  Horiz. % -96.16% -79.14% -76.90% -14.82% 26.43% 36.09% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth -110,051 -90,569 -88,009 -16,964 30,245 41,303 114,449 -
  YoY % -21.51% -2.91% -418.79% -156.09% -26.77% -63.91% -
  Horiz. % -96.16% -79.14% -76.90% -14.82% 26.43% 36.09% 100.00%
NOSH 50,829 50,804 50,804 50,806 50,806 45,333 84,222 -8.07%
  YoY % 0.05% 0.00% -0.00% -0.00% 12.07% -46.17% -
  Horiz. % 60.35% 60.32% 60.32% 60.32% 60.32% 53.83% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 144.73 % 20.16 % 0.00 % -175.53 % 52.84 % -5.79 % -2.86 % -
  YoY % 617.91% 0.00% 0.00% -432.19% 1,012.61% -102.45% -
  Horiz. % -5,060.49% -704.90% -0.00% 6,137.41% -1,847.55% 202.45% 100.00%
ROE 0.00 % 0.00 % 0.00 % 0.00 % 14.58 % -0.16 % -0.33 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 9,212.50% 51.52% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% -4,418.18% 48.48% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 4.83 6.59 - 6.64 16.43 16.84 8.60 -9.16%
  YoY % -26.71% 0.00% 0.00% -59.59% -2.43% 95.81% -
  Horiz. % 56.16% 76.63% 0.00% 77.21% 191.05% 195.81% 100.00%
EPS 6.99 1.33 -6.42 -11.66 8.68 -0.15 -0.82 -
  YoY % 425.56% 120.72% 44.94% -234.33% 5,886.67% 81.71% -
  Horiz. % -852.44% -162.20% 782.93% 1,421.95% -1,058.54% 18.29% 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 -2.1651 -1.7827 -1.7323 -0.3339 0.5953 0.9111 1.3589 -
  YoY % -21.45% -2.91% -418.81% -156.09% -34.66% -32.95% -
  Horiz. % -159.33% -131.19% -127.48% -24.57% 43.81% 67.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 4.83 6.59 - 6.64 16.43 15.03 14.25 -16.49%
  YoY % -26.71% 0.00% 0.00% -59.59% 9.31% 5.47% -
  Horiz. % 33.89% 46.25% 0.00% 46.60% 115.30% 105.47% 100.00%
EPS 6.99 1.33 -6.42 -11.66 8.68 -0.13 -0.75 -
  YoY % 425.56% 120.72% 44.94% -234.33% 6,776.92% 82.67% -
  Horiz. % -932.00% -177.33% 856.00% 1,554.67% -1,157.33% 17.33% 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 -2.1662 -1.7827 -1.7323 -0.3339 0.5953 0.8130 2.2527 -
  YoY % -21.51% -2.91% -418.81% -156.09% -26.78% -63.91% -
  Horiz. % -96.16% -79.14% -76.90% -14.82% 26.43% 36.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.0550 0.0550 0.0550 0.1800 1.1700 1.2200 1.4500 -
P/RPS 1.14 0.83 0.00 2.71 7.12 7.24 16.87 -36.17%
  YoY % 37.35% 0.00% 0.00% -61.94% -1.66% -57.08% -
  Horiz. % 6.76% 4.92% 0.00% 16.06% 42.21% 42.92% 100.00%
P/EPS 0.79 4.14 -0.86 -1.54 13.48 -813.33 -322.22 -
  YoY % -80.92% 581.40% 44.16% -111.42% 101.66% -152.41% -
  Horiz. % -0.25% -1.28% 0.27% 0.48% -4.18% 252.41% 100.00%
EY 127.09 24.16 -116.67 -64.78 7.42 -0.12 -0.31 -
  YoY % 426.03% 120.71% -80.10% -973.05% 6,283.33% 61.29% -
  Horiz. % -40,996.77% -7,793.55% 37,635.48% 20,896.77% -2,393.55% 38.71% 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 1.97 1.34 1.07 -
  YoY % 0.00% 0.00% 0.00% 0.00% 47.01% 25.23% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 184.11% 125.23% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 28/11/14 20/11/13 30/11/12 02/07/12 30/11/10 25/11/09 -
Price 0.0550 0.0550 0.0550 0.1700 0.6900 1.1400 1.3200 -
P/RPS 1.14 0.83 0.00 2.56 4.20 6.77 15.36 -35.16%
  YoY % 37.35% 0.00% 0.00% -39.05% -37.96% -55.92% -
  Horiz. % 7.42% 5.40% 0.00% 16.67% 27.34% 44.08% 100.00%
P/EPS 0.79 4.14 -0.86 -1.46 7.95 -760.00 -293.33 -
  YoY % -80.92% 581.40% 41.10% -118.36% 101.05% -159.09% -
  Horiz. % -0.27% -1.41% 0.29% 0.50% -2.71% 259.09% 100.00%
EY 127.09 24.16 -116.67 -68.59 12.58 -0.13 -0.34 -
  YoY % 426.03% 120.71% -70.10% -645.23% 9,776.92% 61.76% -
  Horiz. % -37,379.41% -7,105.88% 34,314.71% 20,173.53% -3,700.00% 38.24% 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 1.16 1.25 0.97 -
  YoY % 0.00% 0.00% 0.00% 0.00% -7.20% 28.87% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 119.59% 128.87% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

282  707  506  951 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.20-0.025 
 AT 0.085-0.005 
 MAHSING 1.11-0.07 
 DGSB 0.22+0.025 
 PHB 0.03+0.005 
 IMPIANA 0.095+0.015 
 VC 0.05-0.01 
 LUSTER-WA 0.11-0.015 
 SUPERMX-C1I 0.15-0.01 
 DNEX 0.20-0.035 

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