Highlights

[PETONE] YoY TTM Result on 2012-06-30 [#4]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 30-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend QoQ -     -186.17%    YoY -     -39.21%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 11,811 5,404 16,059 30,925 30,541 30,987 63,732 -24.48%
  YoY % 118.56% -66.35% -48.07% 1.26% -1.44% -51.38% -
  Horiz. % 18.53% 8.48% 25.20% 48.52% 47.92% 48.62% 100.00%
PBT 4,749 -5,161 -70,671 -26,293 -38,058 -2,446 -5,370 -
  YoY % 192.02% 92.70% -168.78% 30.91% -1,455.93% 54.45% -
  Horiz. % -88.44% 96.11% 1,316.03% 489.63% 708.72% 45.55% 100.00%
Tax -19 -15 5,332 -10,812 11,030 -1,070 -2,284 -54.97%
  YoY % -26.67% -100.28% 149.32% -198.02% 1,130.84% 53.15% -
  Horiz. % 0.83% 0.66% -233.45% 473.38% -482.92% 46.85% 100.00%
NP 4,730 -5,176 -65,339 -37,105 -27,028 -3,516 -7,654 -
  YoY % 191.38% 92.08% -76.09% -37.28% -668.71% 54.06% -
  Horiz. % -61.80% 67.62% 853.66% 484.78% 353.12% 45.94% 100.00%
NP to SH 4,730 -5,176 -65,339 -37,105 -26,654 -2,699 -7,027 -
  YoY % 191.38% 92.08% -76.09% -39.21% -887.55% 61.59% -
  Horiz. % -67.31% 73.66% 929.83% 528.03% 379.31% 38.41% 100.00%
Tax Rate 0.40 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 7,081 10,580 81,398 68,030 57,569 34,503 71,386 -31.95%
  YoY % -33.07% -87.00% 19.65% 18.17% 66.85% -51.67% -
  Horiz. % 9.92% 14.82% 114.03% 95.30% 80.64% 48.33% 100.00%
Net Worth -98,602 -100,118 -82,842 -12,558 25,664 41,370 101,491 -
  YoY % 1.51% -20.85% -559.63% -148.94% -37.97% -59.24% -
  Horiz. % -97.15% -98.65% -81.63% -12.37% 25.29% 40.76% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth -98,602 -100,118 -82,842 -12,558 25,664 41,370 101,491 -
  YoY % 1.51% -20.85% -559.63% -148.94% -37.97% -59.24% -
  Horiz. % -97.15% -98.65% -81.63% -12.37% 25.29% 40.76% 100.00%
NOSH 50,804 56,666 50,804 50,804 50,810 41,370 76,666 -6.63%
  YoY % -10.34% 11.54% 0.00% -0.01% 22.82% -46.04% -
  Horiz. % 66.27% 73.91% 66.27% 66.27% 66.27% 53.96% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 40.05 % -95.78 % -406.87 % -119.98 % -88.50 % -11.35 % -12.01 % -
  YoY % 141.81% 76.46% -239.11% -35.57% -679.74% 5.50% -
  Horiz. % -333.47% 797.50% 3,387.76% 999.00% 736.89% 94.50% 100.00%
ROE 0.00 % 0.00 % 0.00 % 0.00 % -103.86 % -6.52 % -6.92 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -1,492.94% 5.78% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% 1,500.87% 94.22% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 23.25 9.54 31.61 60.87 60.11 74.90 83.13 -19.12%
  YoY % 143.71% -69.82% -48.07% 1.26% -19.75% -9.90% -
  Horiz. % 27.97% 11.48% 38.02% 73.22% 72.31% 90.10% 100.00%
EPS 9.31 -9.13 -128.61 -73.03 -52.46 -6.52 -9.17 -
  YoY % 201.97% 92.90% -76.11% -39.21% -704.60% 28.90% -
  Horiz. % -101.53% 99.56% 1,402.51% 796.40% 572.08% 71.10% 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 -1.9408 -1.7668 -1.6306 -0.2472 0.5051 1.0000 1.3238 -
  YoY % -9.85% -8.35% -559.63% -148.94% -49.49% -24.46% -
  Horiz. % -146.61% -133.46% -123.18% -18.67% 38.16% 75.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 23.25 10.64 31.61 60.87 60.11 60.99 125.44 -24.48%
  YoY % 118.52% -66.34% -48.07% 1.26% -1.44% -51.38% -
  Horiz. % 18.53% 8.48% 25.20% 48.53% 47.92% 48.62% 100.00%
EPS 9.31 -10.19 -128.61 -73.03 -52.46 -5.31 -13.83 -
  YoY % 191.36% 92.08% -76.11% -39.21% -887.95% 61.61% -
  Horiz. % -67.32% 73.68% 929.93% 528.05% 379.32% 38.39% 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 -1.9408 -1.9707 -1.6306 -0.2472 0.5052 0.8143 1.9977 -
  YoY % 1.52% -20.86% -559.63% -148.93% -37.96% -59.24% -
  Horiz. % -97.15% -98.65% -81.62% -12.37% 25.29% 40.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.0550 0.0550 0.0550 0.6700 1.5100 1.3000 1.4600 -
P/RPS 0.24 0.58 0.17 1.10 2.51 1.74 1.76 -28.25%
  YoY % -58.62% 241.18% -84.55% -56.18% 44.25% -1.14% -
  Horiz. % 13.64% 32.95% 9.66% 62.50% 142.61% 98.86% 100.00%
P/EPS 0.59 -0.60 -0.04 -0.92 -2.88 -19.93 -15.93 -
  YoY % 198.33% -1,400.00% 95.65% 68.06% 85.55% -25.11% -
  Horiz. % -3.70% 3.77% 0.25% 5.78% 18.08% 125.11% 100.00%
EY 169.28 -166.07 -2,338.32 -109.01 -34.74 -5.02 -6.28 -
  YoY % 201.93% 92.90% -2,045.05% -213.79% -592.03% 20.06% -
  Horiz. % -2,695.54% 2,644.43% 37,234.39% 1,735.83% 553.18% 79.94% 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 2.99 1.30 1.10 -
  YoY % 0.00% 0.00% 0.00% 0.00% 130.00% 18.18% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 271.82% 118.18% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 - 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 0.0550 0.0000 0.0550 0.5100 1.3800 1.2700 1.4500 -
P/RPS 0.24 0.00 0.17 0.84 2.30 1.70 1.74 -28.11%
  YoY % 0.00% 0.00% -79.76% -63.48% 35.29% -2.30% -
  Horiz. % 13.79% 0.00% 9.77% 48.28% 132.18% 97.70% 100.00%
P/EPS 0.59 0.00 -0.04 -0.70 -2.63 -19.47 -15.82 -
  YoY % 0.00% 0.00% 94.29% 73.38% 86.49% -23.07% -
  Horiz. % -3.73% -0.00% 0.25% 4.42% 16.62% 123.07% 100.00%
EY 169.28 0.00 -2,338.32 -143.20 -38.01 -5.14 -6.32 -
  YoY % 0.00% 0.00% -1,532.91% -276.74% -639.49% 18.67% -
  Horiz. % -2,678.48% -0.00% 36,998.73% 2,265.82% 601.42% 81.33% 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 2.73 1.27 1.10 -
  YoY % 0.00% 0.00% 0.00% 0.00% 114.96% 15.45% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 248.18% 115.45% 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.
 


 

225  209  530  1332 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 NETX 0.020.00 
 XOX 0.0450.00 
 HSI-H8F 0.425+0.03 
 HSI-C7K 0.33-0.03 
 TANCO 0.0750.00 
 SPRING 0.25+0.02 
 IFCAMSC 0.52+0.03 
 MFLOUR 0.715-0.005 
 DGB 0.160.00 
Partners & Brokers