Highlights

[PETONE] YoY TTM 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 -     5.30%    YoY -     -14.04%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/16 31/12/15 31/12/14 30/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 11,155 10,075 12,213 1,813 29,184 31,361 33,600 -16.77%
  YoY % 10.72% -17.51% 573.63% -93.79% -6.94% -6.66% -
  Horiz. % 33.20% 29.99% 36.35% 5.40% 86.86% 93.34% 100.00%
PBT -414 6,069 1,714 -65,505 -41,738 -24,534 -11,913 -42.85%
  YoY % -106.82% 254.08% 102.62% -56.94% -70.12% -105.94% -
  Horiz. % 3.48% -50.94% -14.39% 549.86% 350.36% 205.94% 100.00%
Tax -10 -19 -25 6,154 -10,306 8,632 177 -
  YoY % 47.37% 24.00% -100.41% 159.71% -219.39% 4,776.84% -
  Horiz. % -5.65% -10.73% -14.12% 3,476.84% -5,822.60% 4,876.84% 100.00%
NP -424 6,050 1,689 -59,351 -52,044 -15,902 -11,736 -42.47%
  YoY % -107.01% 258.20% 102.85% -14.04% -227.28% -35.50% -
  Horiz. % 3.61% -51.55% -14.39% 505.72% 443.46% 135.50% 100.00%
NP to SH -424 6,050 1,689 -59,351 -52,044 -15,902 -10,373 -41.28%
  YoY % -107.01% 258.20% 102.85% -14.04% -227.28% -53.30% -
  Horiz. % 4.09% -58.32% -16.28% 572.17% 501.73% 153.30% 100.00%
Tax Rate - % 0.31 % 1.46 % - % - % - % - % -
  YoY % 0.00% -78.77% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 21.23% 100.00% - - - -
Total Cost 11,579 4,025 10,524 61,164 81,228 47,263 45,336 -20.33%
  YoY % 187.68% -61.75% -82.79% -24.70% 71.86% 4.25% -
  Horiz. % 25.54% 8.88% 23.21% 134.91% 179.17% 104.25% 100.00%
Net Worth -111,857 -106,817 -94,258 - -22,448 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 0 0 0 0 0 0 0 -
  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 - -22,448 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 50,800 50,673 4,488,750 -52.58%
  YoY % 0.00% 0.00% 0.00% 0.01% 0.25% -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 -3.80 % 60.05 % 13.83 % -3,273.63 % -178.33 % -50.71 % -34.93 % -30.88%
  YoY % -106.33% 334.20% 100.42% -1,735.71% -251.67% -45.18% -
  Horiz. % 10.88% -171.92% -39.59% 9,371.97% 510.54% 145.18% 100.00%
ROE 0.00 % 0.00 % 0.00 % - % 0.00 % -54.75 % -0.31 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -17,561.29% -
  Horiz. % -0.00% -0.00% -0.00% 0.00% -0.00% 17,661.29% 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 21.96 19.83 24.04 3.57 57.45 61.89 0.75 75.47%
  YoY % 10.74% -17.51% 573.39% -93.79% -7.17% 8,152.00% -
  Horiz. % 2,928.00% 2,644.00% 3,205.33% 476.00% 7,660.00% 8,252.00% 100.00%
EPS -0.83 11.91 3.32 -116.82 -102.45 -31.38 -0.23 23.82%
  YoY % -106.97% 258.73% 102.84% -14.03% -226.48% -13,543.48% -
  Horiz. % 360.87% -5,178.26% -1,443.48% 50,791.30% 44,543.48% 13,643.48% 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 21.96 19.83 24.04 3.57 57.44 61.73 66.14 -16.77%
  YoY % 10.74% -17.51% 573.39% -93.78% -6.95% -6.67% -
  Horiz. % 33.20% 29.98% 36.35% 5.40% 86.85% 93.33% 100.00%
EPS -0.83 11.91 3.32 -116.82 -102.44 -31.30 -20.42 -41.33%
  YoY % -106.97% 258.73% 102.84% -14.04% -227.28% -53.28% -
  Horiz. % 4.06% -58.33% -16.26% 572.09% 501.67% 153.28% 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 0.25 0.28 0.23 1.54 0.30 1.39 185.70 -66.74%
  YoY % -10.71% 21.74% -85.06% 413.33% -78.42% -99.25% -
  Horiz. % 0.13% 0.15% 0.12% 0.83% 0.16% 0.75% 100.00%
P/EPS -6.59 0.46 1.65 -0.05 -0.17 -2.74 -601.50 -52.84%
  YoY % -1,532.61% -72.12% 3,400.00% 70.59% 93.80% 99.54% -
  Horiz. % 1.10% -0.08% -0.27% 0.01% 0.03% 0.46% 100.00%
EY -15.17 216.51 60.45 -2,124.03 -602.63 -36.49 -0.17 111.25%
  YoY % -107.01% 258.16% 102.85% -252.46% -1,551.49% -21,364.71% -
  Horiz. % 8,923.53% -127,358.81% -35,558.82% 1,249,429.38% 354,488.22% 21,464.71% 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 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 0.25 0.28 0.23 0.00 0.26 1.11 196.38 -67.05%
  YoY % -10.71% 21.74% 0.00% 0.00% -76.58% -99.43% -
  Horiz. % 0.13% 0.14% 0.12% 0.00% 0.13% 0.57% 100.00%
P/EPS -6.59 0.46 1.65 0.00 -0.15 -2.20 -636.12 -53.28%
  YoY % -1,532.61% -72.12% 0.00% 0.00% 93.18% 99.65% -
  Horiz. % 1.04% -0.07% -0.26% -0.00% 0.02% 0.35% 100.00%
EY -15.17 216.51 60.45 0.00 -682.98 -45.48 -0.16 113.39%
  YoY % -107.01% 258.16% 0.00% 0.00% -1,401.72% -28,325.00% -
  Horiz. % 9,481.25% -135,318.75% -37,781.25% -0.00% 426,862.50% 28,425.00% 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.
 


 

194  286  576  1126 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.36-0.01 
 NETX 0.015-0.005 
 HSI-C5J 0.135-0.075 
 HSI-C5P 0.30-0.05 
 GPACKET 0.50+0.04 
 IRIS 0.155+0.01 
 HSI-H6R 0.355+0.035 
 MQTECH 0.030.00 
Partners & Brokers