Highlights

[PETONE] YoY Quarter Result on 2012-12-31 [#2]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     5.76%    YoY -     -470.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 30/12/13 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 3,461 0 0 10,871 7,641 7,531 5,314 -8.21%
  YoY % 0.00% 0.00% 0.00% 42.27% 1.46% 41.72% -
  Horiz. % 65.13% 0.00% 0.00% 204.57% 143.79% 141.72% 100.00%
PBT 1,677 -2,259 -2,259 -4,007 -1,203 -7,201 602 22.73%
  YoY % 174.24% 0.00% 43.62% -233.08% 83.29% -1,296.18% -
  Horiz. % 278.57% -375.25% -375.25% -665.61% -199.83% -1,196.18% 100.00%
Tax -5 0 0 -1,576 225 -51 131 -
  YoY % 0.00% 0.00% 0.00% -800.44% 541.18% -138.93% -
  Horiz. % -3.82% 0.00% 0.00% -1,203.05% 171.76% -38.93% 100.00%
NP 1,672 -2,259 -2,259 -5,583 -978 -7,252 733 17.92%
  YoY % 174.02% 0.00% 59.54% -470.86% 86.51% -1,089.36% -
  Horiz. % 228.10% -308.19% -308.19% -761.66% -133.42% -989.36% 100.00%
NP to SH 1,672 -2,259 -2,259 -5,583 -978 -7,182 733 17.92%
  YoY % 174.02% 0.00% 59.54% -470.86% 86.38% -1,079.81% -
  Horiz. % 228.10% -308.19% -308.19% -761.66% -133.42% -979.81% 100.00%
Tax Rate 0.30 % - % - % - % - % - % -21.76 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -1.38% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 1,789 2,259 2,259 16,454 8,619 14,783 4,581 -17.13%
  YoY % -20.81% 0.00% -86.27% 90.90% -41.70% 222.70% -
  Horiz. % 39.05% 49.31% 49.31% 359.18% 188.15% 322.70% 100.00%
Net Worth -94,258 - -90,894 -22,450 29,046 3,391,699 20,457 -
  YoY % 0.00% 0.00% -304.87% -177.29% -99.14% 16,479.23% -
  Horiz. % -460.75% 0.00% -444.31% -109.74% 141.98% 16,579.23% 100.00%
Dividend
31/12/14 30/12/13 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/14 30/12/13 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth -94,258 - -90,894 -22,450 29,046 3,391,699 20,457 -
  YoY % 0.00% 0.00% -304.87% -177.29% -99.14% 16,479.23% -
  Horiz. % -460.75% 0.00% -444.31% -109.74% 141.98% 16,579.23% 100.00%
NOSH 50,804 50,804 50,804 50,804 50,673 4,488,750 20,457 19.94%
  YoY % 0.00% 0.00% 0.00% 0.26% -98.87% 21,841.81% -
  Horiz. % 248.34% 248.34% 248.34% 248.34% 247.70% 21,941.81% 100.00%
Ratio Analysis
31/12/14 30/12/13 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 48.31 % 0.00 % 0.00 % -51.36 % -12.80 % -96.30 % 13.79 % 28.48%
  YoY % 0.00% 0.00% 0.00% -301.25% 86.71% -798.33% -
  Horiz. % 350.33% 0.00% 0.00% -372.44% -92.82% -698.33% 100.00%
ROE 0.00 % - % 0.00 % 0.00 % -3.37 % -0.21 % 3.58 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -1,504.76% -105.87% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% -94.13% -5.87% 100.00%
Per Share
31/12/14 30/12/13 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 6.81 - - 21.40 15.08 0.17 25.98 -23.48%
  YoY % 0.00% 0.00% 0.00% 41.91% 8,770.59% -99.35% -
  Horiz. % 26.21% 0.00% 0.00% 82.37% 58.04% 0.65% 100.00%
EPS 3.29 -4.45 -4.45 -10.99 -1.93 -0.16 1.81 12.69%
  YoY % 173.93% 0.00% 59.51% -469.43% -1,106.25% -108.84% -
  Horiz. % 181.77% -245.86% -245.86% -607.18% -106.63% -8.84% 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 -1.8553 - -1.7891 -0.4419 0.5732 0.7556 1.0000 -
  YoY % 0.00% 0.00% -304.87% -177.09% -24.14% -24.44% -
  Horiz. % -185.53% 0.00% -178.91% -44.19% 57.32% 75.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/12/14 30/12/13 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 6.81 - - 21.40 15.04 14.82 10.46 -8.22%
  YoY % 0.00% 0.00% 0.00% 42.29% 1.48% 41.68% -
  Horiz. % 65.11% 0.00% 0.00% 204.59% 143.79% 141.68% 100.00%
EPS 3.29 -4.45 -4.45 -10.99 -1.93 -14.14 1.44 17.96%
  YoY % 173.93% 0.00% 59.51% -469.43% 86.35% -1,081.94% -
  Horiz. % 228.47% -309.03% -309.03% -763.19% -134.03% -981.94% 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 -1.8553 - -1.7891 -0.4419 0.5717 66.7594 0.4027 -
  YoY % 0.00% 0.00% -304.87% -177.30% -99.14% 16,477.95% -
  Horiz. % -460.72% 0.00% -444.28% -109.73% 141.97% 16,577.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/12/13 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/14 30/12/13 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.0550 0.0550 0.0550 0.1700 0.8600 1.3900 1.4300 -
P/RPS 0.81 0.00 0.00 0.79 5.70 828.49 5.51 -31.84%
  YoY % 0.00% 0.00% 0.00% -86.14% -99.31% 14,936.11% -
  Horiz. % 14.70% 0.00% 0.00% 14.34% 103.45% 15,036.12% 100.00%
P/EPS 1.67 -1.24 -1.24 -1.55 -44.56 -868.75 39.91 -46.98%
  YoY % 234.68% 0.00% 20.00% 96.52% 94.87% -2,276.77% -
  Horiz. % 4.18% -3.11% -3.11% -3.88% -111.65% -2,176.77% 100.00%
EY 59.84 -80.84 -80.84 -64.64 -2.24 -0.12 2.51 88.50%
  YoY % 174.02% 0.00% -25.06% -2,785.71% -1,766.67% -104.78% -
  Horiz. % 2,384.06% -3,220.72% -3,220.72% -2,575.30% -89.24% -4.78% 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 1.50 1.84 1.43 -
  YoY % 0.00% 0.00% 0.00% 0.00% -18.48% 28.67% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 104.90% 128.67% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/12/13 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/15 - 26/02/14 28/02/13 02/07/12 25/02/11 25/02/10 -
Price 0.0550 0.0000 0.0550 0.1500 0.6900 1.4700 1.4500 -
P/RPS 0.81 0.00 0.00 0.70 4.58 876.17 5.58 -32.01%
  YoY % 0.00% 0.00% 0.00% -84.72% -99.48% 15,601.97% -
  Horiz. % 14.52% 0.00% 0.00% 12.54% 82.08% 15,701.97% 100.00%
P/EPS 1.67 0.00 -1.24 -1.36 -35.75 -918.75 40.47 -47.12%
  YoY % 0.00% 0.00% 8.82% 96.20% 96.11% -2,370.20% -
  Horiz. % 4.13% 0.00% -3.06% -3.36% -88.34% -2,270.20% 100.00%
EY 59.84 0.00 -80.84 -73.26 -2.80 -0.11 2.47 89.11%
  YoY % 0.00% 0.00% -10.35% -2,516.43% -2,445.45% -104.45% -
  Horiz. % 2,422.67% 0.00% -3,272.87% -2,965.99% -113.36% -4.45% 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 1.20 1.95 1.45 -
  YoY % 0.00% 0.00% 0.00% 0.00% -38.46% 34.48% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 82.76% 134.48% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers