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.
 


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
 
 

308  366  590  1129 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.12-0.01 
 KANGER 0.145-0.035 
 IRIS 0.305+0.025 
 DOLPHIN-WB 0.03+0.025 
 MTOUCHE 0.055+0.005 
 CONNECT 0.16+0.02 
 BINTAI 0.57+0.035 
 ARMADA 0.27+0.015 
 PRESBHD 0.58+0.015 
 DOLPHIN 0.080.00 

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. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
5. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
8. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS