Highlights

[PETONE] YoY Cumulative Quarter Result on 2013-03-31 [#3]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     -170.97%    YoY -     -1,333.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 7,181 9,819 2,114 16,059 23,388 22,720 21,538 -16.71%
  YoY % -26.87% 364.47% -86.84% -31.34% 2.94% 5.49% -
  Horiz. % 33.34% 45.59% 9.82% 74.56% 108.59% 105.49% 100.00%
PBT 2,094 4,211 -6,218 -36,547 3,789 -12,345 733 19.10%
  YoY % -50.27% 167.72% 82.99% -1,064.56% 130.69% -1,784.17% -
  Horiz. % 285.68% 574.49% -848.29% -4,985.95% 516.92% -1,684.17% 100.00%
Tax -10 -16 24 5,366 -1,261 811 -99 -31.73%
  YoY % 37.50% -166.67% -99.55% 525.54% -255.49% 919.19% -
  Horiz. % 10.10% 16.16% -24.24% -5,420.20% 1,273.74% -819.19% 100.00%
NP 2,084 4,195 -6,194 -31,181 2,528 -11,534 634 21.91%
  YoY % -50.32% 167.73% 80.14% -1,333.43% 121.92% -1,919.24% -
  Horiz. % 328.71% 661.67% -976.97% -4,918.14% 398.74% -1,819.24% 100.00%
NP to SH 2,084 4,195 -6,194 -31,181 2,528 -11,160 12 136.02%
  YoY % -50.32% 167.73% 80.14% -1,333.43% 122.65% -93,100.00% -
  Horiz. % 17,366.67% 34,958.34% -51,616.67% -259,841.67% 21,066.67% -93,000.00% 100.00%
Tax Rate 0.48 % 0.38 % - % - % 33.28 % - % 13.51 % -42.63%
  YoY % 26.32% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 3.55% 2.81% 0.00% 0.00% 246.34% 0.00% 100.00%
Total Cost 5,097 5,624 8,308 47,240 20,860 34,254 20,904 -20.94%
  YoY % -9.37% -32.31% -82.41% 126.46% -39.10% 63.86% -
  Horiz. % 24.38% 26.90% 39.74% 225.99% 99.79% 163.86% 100.00%
Net Worth -100,105 -97,911 -91,215 -46,471 28,247 34,098 1,197 -
  YoY % -2.24% -7.34% -96.28% -264.51% -17.16% 2,747.17% -
  Horiz. % -8,358.64% -8,175.38% -7,616.27% -3,880.25% 2,358.61% 2,847.17% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth -100,105 -97,911 -91,215 -46,471 28,247 34,098 1,197 -
  YoY % -2.24% -7.34% -96.28% -264.51% -17.16% 2,747.17% -
  Horiz. % -8,358.64% -8,175.38% -7,616.27% -3,880.25% 2,358.61% 2,847.17% 100.00%
NOSH 50,804 50,804 50,804 50,804 50,804 48,712 875 96.63%
  YoY % 0.00% 0.00% 0.00% 0.00% 4.30% 5,461.33% -
  Horiz. % 5,800.22% 5,800.22% 5,800.22% 5,800.22% 5,800.22% 5,561.33% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 29.02 % 42.72 % -293.00 % -194.17 % 10.81 % -50.77 % 2.94 % 46.41%
  YoY % -32.07% 114.58% -50.90% -1,896.21% 121.29% -1,826.87% -
  Horiz. % 987.07% 1,453.06% -9,965.99% -6,604.42% 367.69% -1,726.87% 100.00%
ROE 0.00 % 0.00 % 0.00 % 0.00 % 8.95 % -32.73 % 1.00 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 127.34% -3,373.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 895.00% -3,273.00% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 14.13 19.33 4.16 31.61 46.03 46.64 2,458.92 -57.64%
  YoY % -26.90% 364.66% -86.84% -31.33% -1.31% -98.10% -
  Horiz. % 0.57% 0.79% 0.17% 1.29% 1.87% 1.90% 100.00%
EPS 4.10 8.26 -12.19 -61.37 4.98 -22.91 1.37 20.02%
  YoY % -50.36% 167.76% 80.14% -1,332.33% 121.74% -1,772.26% -
  Horiz. % 299.27% 602.92% -889.78% -4,479.56% 363.50% -1,672.26% 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 -1.9704 -1.9272 -1.7954 -0.9147 0.5560 0.7000 1.3673 -
  YoY % -2.24% -7.34% -96.28% -264.51% -20.57% -48.80% -
  Horiz. % -144.11% -140.95% -131.31% -66.90% 40.66% 51.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 14.13 19.33 4.16 31.61 46.03 44.72 42.39 -16.72%
  YoY % -26.90% 364.66% -86.84% -31.33% 2.93% 5.50% -
  Horiz. % 33.33% 45.60% 9.81% 74.57% 108.59% 105.50% 100.00%
EPS 4.10 8.26 -12.19 -61.37 4.98 -21.97 0.02 142.63%
  YoY % -50.36% 167.76% 80.14% -1,332.33% 122.67% -109,950.00% -
  Horiz. % 20,500.00% 41,300.00% -60,950.00% -306,850.00% 24,900.00% -109,850.00% 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 -1.9704 -1.9272 -1.7954 -0.9147 0.5560 0.6712 0.0236 -
  YoY % -2.24% -7.34% -96.28% -264.51% -17.16% 2,744.07% -
  Horiz. % -8,349.15% -8,166.10% -7,607.63% -3,875.85% 2,355.93% 2,844.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.0550 0.0550 0.0550 0.1450 0.9000 1.4000 1.3300 -
P/RPS 0.39 0.28 1.32 0.46 1.96 3.00 0.05 40.78%
  YoY % 39.29% -78.79% 186.96% -76.53% -34.67% 5,900.00% -
  Horiz. % 780.00% 560.00% 2,640.00% 920.00% 3,920.00% 6,000.00% 100.00%
P/EPS 1.34 0.67 -0.45 -0.24 18.09 -6.11 97.08 -50.99%
  YoY % 100.00% 248.89% -87.50% -101.33% 396.07% -106.29% -
  Horiz. % 1.38% 0.69% -0.46% -0.25% 18.63% -6.29% 100.00%
EY 74.58 150.13 -221.67 -423.27 5.53 -16.36 1.03 104.02%
  YoY % -50.32% 167.73% 47.63% -7,754.07% 133.80% -1,688.35% -
  Horiz. % 7,240.78% 14,575.73% -21,521.36% -41,094.18% 536.89% -1,588.35% 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 1.62 2.00 0.97 -
  YoY % 0.00% 0.00% 0.00% 0.00% -19.00% 106.19% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 167.01% 206.19% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 07/05/15 29/05/14 31/05/13 02/07/12 31/05/11 31/05/10 -
Price 0.0550 0.0550 0.0550 0.0550 0.6900 1.4300 1.3300 -
P/RPS 0.39 0.28 1.32 0.17 1.50 3.07 0.05 40.78%
  YoY % 39.29% -78.79% 676.47% -88.67% -51.14% 6,040.00% -
  Horiz. % 780.00% 560.00% 2,640.00% 340.00% 3,000.00% 6,140.00% 100.00%
P/EPS 1.34 0.67 -0.45 -0.09 13.87 -6.24 97.08 -50.99%
  YoY % 100.00% 248.89% -400.00% -100.65% 322.28% -106.43% -
  Horiz. % 1.38% 0.69% -0.46% -0.09% 14.29% -6.43% 100.00%
EY 74.58 150.13 -221.67 -1,115.89 7.21 -16.02 1.03 104.02%
  YoY % -50.32% 167.73% 80.14% -15,576.98% 145.01% -1,655.34% -
  Horiz. % 7,240.78% 14,575.73% -21,521.36% -108,338.84% 700.00% -1,555.34% 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 1.24 2.04 0.97 -
  YoY % 0.00% 0.00% 0.00% 0.00% -39.22% 110.31% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 127.84% 210.31% 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.
 


 

226  431  477  1134 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.025-0.005 
 CAREPLS 0.365+0.13 
 SUPERMX 1.83+0.22 
 ARMADA 0.415-0.05 
 XDL 0.155-0.01 
 SAPNRG 0.26-0.01 
 OCR-PA 0.025+0.005 
 BIOHLDG 0.205+0.025 
 ESCERAM 0.34+0.08 
 LKL 0.24+0.05 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers