Highlights

[PETONE] YoY 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 -     85.05%    YoY -     -234.33%
Quarter Report


View:


Show?  YoY % Horiz. %

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 -109,997 -90,569 -88,009 -16,963 30,245 41,303 114,449 -
  YoY % -21.45% -2.91% -418.81% -156.09% -26.77% -63.91% -
  Horiz. % -96.11% -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 -109,997 -90,569 -88,009 -16,963 30,245 41,303 114,449 -
  YoY % -21.45% -2.91% -418.81% -156.09% -26.77% -63.91% -
  Horiz. % -96.11% -79.14% -76.90% -14.82% 26.43% 36.09% 100.00%
NOSH 50,804 50,804 50,804 50,804 50,806 45,333 84,222 -8.08%
  YoY % 0.00% 0.00% 0.00% -0.00% 12.07% -46.17% -
  Horiz. % 60.32% 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 -2.1651 -1.7827 -1.7323 -0.3339 0.5953 0.8130 2.2527 -
  YoY % -21.45% -2.91% -418.81% -156.09% -26.78% -63.91% -
  Horiz. % -96.11% -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 127.15 24.16 -116.67 -64.78 7.42 -0.12 -0.31 -
  YoY % 426.28% 120.71% -80.10% -973.05% 6,283.33% 61.29% -
  Horiz. % -41,016.13% -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 127.15 24.16 -116.67 -68.59 12.58 -0.13 -0.34 -
  YoY % 426.28% 120.71% -70.10% -645.23% 9,776.92% 61.76% -
  Horiz. % -37,397.06% -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.
 


 

207  316  524  1162 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.90-0.07 
 IWCITY 1.23-0.09 
 EKOVEST-WB 0.405-0.075 
 GADANG 0.925-0.02 
 WCT-WE 0.175-0.005 
 VELESTO 0.315+0.01 
 HSI-C5D 0.345-0.02 
 ARMADA 0.20-0.005 
 SAPNRG 0.32-0.005 
 HIBISCS 1.190.00 

TOP ARTICLES

1. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
2. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
4. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
7. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
8. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
Partners & Brokers