Highlights

[PETONE] YoY Quarter Result on 2013-12-30 [#2]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Dec-2013  [#2]
Profit Trend QoQ -     30.71%    YoY -     59.54%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 30/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 2,961 2,618 3,461 0 10,871 7,641 7,531 -14.40%
  YoY % 13.10% -24.36% 0.00% 0.00% 42.27% 1.46% -
  Horiz. % 39.32% 34.76% 45.96% 0.00% 144.35% 101.46% 100.00%
PBT 916 119 1,677 -2,259 -4,007 -1,203 -7,201 -
  YoY % 669.75% -92.90% 174.24% 43.62% -233.08% 83.29% -
  Horiz. % -12.72% -1.65% -23.29% 31.37% 55.65% 16.71% 100.00%
Tax 0 -5 -5 0 -1,576 225 -51 -
  YoY % 0.00% 0.00% 0.00% 0.00% -800.44% 541.18% -
  Horiz. % -0.00% 9.80% 9.80% -0.00% 3,090.20% -441.18% 100.00%
NP 916 114 1,672 -2,259 -5,583 -978 -7,252 -
  YoY % 703.51% -93.18% 174.02% 59.54% -470.86% 86.51% -
  Horiz. % -12.63% -1.57% -23.06% 31.15% 76.99% 13.49% 100.00%
NP to SH 916 114 1,672 -2,259 -5,583 -978 -7,182 -
  YoY % 703.51% -93.18% 174.02% 59.54% -470.86% 86.38% -
  Horiz. % -12.75% -1.59% -23.28% 31.45% 77.74% 13.62% 100.00%
Tax Rate - % 4.20 % 0.30 % - % - % - % - % -
  YoY % 0.00% 1,300.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,400.00% 100.00% - - - -
Total Cost 2,045 2,504 1,789 2,259 16,454 8,619 14,783 -28.06%
  YoY % -18.33% 39.97% -20.81% -86.27% 90.90% -41.70% -
  Horiz. % 13.83% 16.94% 12.10% 15.28% 111.30% 58.30% 100.00%
Net Worth -111,857 -106,817 -94,258 - -22,450 29,046 3,391,699 -
  YoY % -4.72% -13.32% 0.00% 0.00% -177.29% -99.14% -
  Horiz. % -3.30% -3.15% -2.78% 0.00% -0.66% 0.86% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 30/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 30/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth -111,857 -106,817 -94,258 - -22,450 29,046 3,391,699 -
  YoY % -4.72% -13.32% 0.00% 0.00% -177.29% -99.14% -
  Horiz. % -3.30% -3.15% -2.78% 0.00% -0.66% 0.86% 100.00%
NOSH 50,804 50,804 50,804 50,804 50,804 50,673 4,488,750 -52.58%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.26% -98.87% -
  Horiz. % 1.13% 1.13% 1.13% 1.13% 1.13% 1.13% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 30/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 30.94 % 4.35 % 48.31 % 0.00 % -51.36 % -12.80 % -96.30 % -
  YoY % 611.26% -91.00% 0.00% 0.00% -301.25% 86.71% -
  Horiz. % -32.13% -4.52% -50.17% -0.00% 53.33% 13.29% 100.00%
ROE 0.00 % 0.00 % 0.00 % - % 0.00 % -3.37 % -0.21 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -1,504.76% -
  Horiz. % -0.00% -0.00% -0.00% 0.00% -0.00% 1,604.76% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 30/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 5.83 5.15 6.81 - 21.40 15.08 0.17 80.15%
  YoY % 13.20% -24.38% 0.00% 0.00% 41.91% 8,770.59% -
  Horiz. % 3,429.41% 3,029.41% 4,005.88% 0.00% 12,588.23% 8,870.59% 100.00%
EPS 1.80 0.22 3.29 -4.45 -10.99 -1.93 -0.16 -
  YoY % 718.18% -93.31% 173.93% 59.51% -469.43% -1,106.25% -
  Horiz. % -1,125.00% -137.50% -2,056.25% 2,781.25% 6,868.75% 1,206.25% 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 -2.2017 -2.1025 -1.8553 - -0.4419 0.5732 0.7556 -
  YoY % -4.72% -13.32% 0.00% 0.00% -177.09% -24.14% -
  Horiz. % -291.38% -278.26% -245.54% 0.00% -58.48% 75.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/12/16 31/12/15 31/12/14 30/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 5.83 5.15 6.81 - 21.40 15.04 14.82 -14.39%
  YoY % 13.20% -24.38% 0.00% 0.00% 42.29% 1.48% -
  Horiz. % 39.34% 34.75% 45.95% 0.00% 144.40% 101.48% 100.00%
EPS 1.80 0.22 3.29 -4.45 -10.99 -1.93 -14.14 -
  YoY % 718.18% -93.31% 173.93% 59.51% -469.43% 86.35% -
  Horiz. % -12.73% -1.56% -23.27% 31.47% 77.72% 13.65% 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 -2.2017 -2.1025 -1.8553 - -0.4419 0.5717 66.7594 -
  YoY % -4.72% -13.32% 0.00% 0.00% -177.30% -99.14% -
  Horiz. % -3.30% -3.15% -2.78% 0.00% -0.66% 0.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 30/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 30/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.0550 0.0550 0.0550 0.0550 0.1700 0.8600 1.3900 -
P/RPS 0.94 1.07 0.81 0.00 0.79 5.70 828.49 -67.67%
  YoY % -12.15% 32.10% 0.00% 0.00% -86.14% -99.31% -
  Horiz. % 0.11% 0.13% 0.10% 0.00% 0.10% 0.69% 100.00%
P/EPS 3.05 24.51 1.67 -1.24 -1.55 -44.56 -868.75 -
  YoY % -87.56% 1,367.66% 234.68% 20.00% 96.52% 94.87% -
  Horiz. % -0.35% -2.82% -0.19% 0.14% 0.18% 5.13% 100.00%
EY 32.78 4.08 59.84 -80.84 -64.64 -2.24 -0.12 -
  YoY % 703.43% -93.18% 174.02% -25.06% -2,785.71% -1,766.67% -
  Horiz. % -27,316.67% -3,400.00% -49,866.67% 67,366.66% 53,866.67% 1,866.67% 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 1.50 1.84 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -18.48% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 81.52% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 30/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 25/02/16 26/02/15 - 28/02/13 02/07/12 25/02/11 -
Price 0.0550 0.0550 0.0550 0.0000 0.1500 0.6900 1.4700 -
P/RPS 0.94 1.07 0.81 0.00 0.70 4.58 876.17 -67.97%
  YoY % -12.15% 32.10% 0.00% 0.00% -84.72% -99.48% -
  Horiz. % 0.11% 0.12% 0.09% 0.00% 0.08% 0.52% 100.00%
P/EPS 3.05 24.51 1.67 0.00 -1.36 -35.75 -918.75 -
  YoY % -87.56% 1,367.66% 0.00% 0.00% 96.20% 96.11% -
  Horiz. % -0.33% -2.67% -0.18% -0.00% 0.15% 3.89% 100.00%
EY 32.78 4.08 59.84 0.00 -73.26 -2.80 -0.11 -
  YoY % 703.43% -93.18% 0.00% 0.00% -2,516.43% -2,445.45% -
  Horiz. % -29,800.00% -3,709.09% -54,400.00% -0.00% 66,600.00% 2,545.45% 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 1.20 1.95 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -38.46% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 61.54% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 
Partners & Brokers