Highlights

[PETONE] YoY TTM Result on 2013-06-30 [#4]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     7.73%    YoY -     -76.09%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 10,363 11,811 5,404 16,059 30,925 30,541 30,987 -16.67%
  YoY % -12.26% 118.56% -66.35% -48.07% 1.26% -1.44% -
  Horiz. % 33.44% 38.12% 17.44% 51.82% 99.80% 98.56% 100.00%
PBT 1,645 4,749 -5,161 -70,671 -26,293 -38,058 -2,446 -
  YoY % -65.36% 192.02% 92.70% -168.78% 30.91% -1,455.93% -
  Horiz. % -67.25% -194.15% 211.00% 2,889.25% 1,074.94% 1,555.93% 100.00%
Tax -20 -19 -15 5,332 -10,812 11,030 -1,070 -48.45%
  YoY % -5.26% -26.67% -100.28% 149.32% -198.02% 1,130.84% -
  Horiz. % 1.87% 1.78% 1.40% -498.32% 1,010.47% -1,030.84% 100.00%
NP 1,625 4,730 -5,176 -65,339 -37,105 -27,028 -3,516 -
  YoY % -65.64% 191.38% 92.08% -76.09% -37.28% -668.71% -
  Horiz. % -46.22% -134.53% 147.21% 1,858.33% 1,055.32% 768.71% 100.00%
NP to SH 1,625 4,730 -5,176 -65,339 -37,105 -26,654 -2,699 -
  YoY % -65.64% 191.38% 92.08% -76.09% -39.21% -887.55% -
  Horiz. % -60.21% -175.25% 191.77% 2,420.86% 1,374.77% 987.55% 100.00%
Tax Rate 1.22 % 0.40 % - % - % - % - % - % -
  YoY % 205.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 305.00% 100.00% - - - - -
Total Cost 8,738 7,081 10,580 81,398 68,030 57,569 34,503 -20.44%
  YoY % 23.40% -33.07% -87.00% 19.65% 18.17% 66.85% -
  Horiz. % 25.33% 20.52% 30.66% 235.92% 197.17% 166.85% 100.00%
Net Worth -103,494 -98,602 -100,118 -82,842 -12,558 25,664 41,370 -
  YoY % -4.96% 1.51% -20.85% -559.63% -148.94% -37.97% -
  Horiz. % -250.16% -238.34% -242.00% -200.24% -30.36% 62.03% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 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
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth -103,494 -98,602 -100,118 -82,842 -12,558 25,664 41,370 -
  YoY % -4.96% 1.51% -20.85% -559.63% -148.94% -37.97% -
  Horiz. % -250.16% -238.34% -242.00% -200.24% -30.36% 62.03% 100.00%
NOSH 50,804 50,804 56,666 50,804 50,804 50,810 41,370 3.48%
  YoY % 0.00% -10.34% 11.54% 0.00% -0.01% 22.82% -
  Horiz. % 122.80% 122.80% 136.97% 122.80% 122.80% 122.82% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 15.68 % 40.05 % -95.78 % -406.87 % -119.98 % -88.50 % -11.35 % -
  YoY % -60.85% 141.81% 76.46% -239.11% -35.57% -679.74% -
  Horiz. % -138.15% -352.86% 843.88% 3,584.76% 1,057.09% 779.74% 100.00%
ROE 0.00 % 0.00 % 0.00 % 0.00 % 0.00 % -103.86 % -6.52 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -1,492.94% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% 1,592.94% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 20.40 23.25 9.54 31.61 60.87 60.11 74.90 -19.47%
  YoY % -12.26% 143.71% -69.82% -48.07% 1.26% -19.75% -
  Horiz. % 27.24% 31.04% 12.74% 42.20% 81.27% 80.25% 100.00%
EPS 3.20 9.31 -9.13 -128.61 -73.03 -52.46 -6.52 -
  YoY % -65.63% 201.97% 92.90% -76.11% -39.21% -704.60% -
  Horiz. % -49.08% -142.79% 140.03% 1,972.55% 1,120.09% 804.60% 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 -2.0371 -1.9408 -1.7668 -1.6306 -0.2472 0.5051 1.0000 -
  YoY % -4.96% -9.85% -8.35% -559.63% -148.94% -49.49% -
  Horiz. % -203.71% -194.08% -176.68% -163.06% -24.72% 50.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 20.40 23.25 10.64 31.61 60.87 60.11 60.99 -16.67%
  YoY % -12.26% 118.52% -66.34% -48.07% 1.26% -1.44% -
  Horiz. % 33.45% 38.12% 17.45% 51.83% 99.80% 98.56% 100.00%
EPS 3.20 9.31 -10.19 -128.61 -73.03 -52.46 -5.31 -
  YoY % -65.63% 191.36% 92.08% -76.11% -39.21% -887.95% -
  Horiz. % -60.26% -175.33% 191.90% 2,422.03% 1,375.33% 987.95% 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 -2.0371 -1.9408 -1.9707 -1.6306 -0.2472 0.5052 0.8143 -
  YoY % -4.96% 1.52% -20.86% -559.63% -148.93% -37.96% -
  Horiz. % -250.17% -238.34% -242.01% -200.25% -30.36% 62.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.0550 0.0550 0.0550 0.0550 0.6700 1.5100 1.3000 -
P/RPS 0.27 0.24 0.58 0.17 1.10 2.51 1.74 -26.67%
  YoY % 12.50% -58.62% 241.18% -84.55% -56.18% 44.25% -
  Horiz. % 15.52% 13.79% 33.33% 9.77% 63.22% 144.25% 100.00%
P/EPS 1.72 0.59 -0.60 -0.04 -0.92 -2.88 -19.93 -
  YoY % 191.53% 198.33% -1,400.00% 95.65% 68.06% 85.55% -
  Horiz. % -8.63% -2.96% 3.01% 0.20% 4.62% 14.45% 100.00%
EY 58.15 169.28 -166.07 -2,338.32 -109.01 -34.74 -5.02 -
  YoY % -65.65% 201.93% 92.90% -2,045.05% -213.79% -592.03% -
  Horiz. % -1,158.37% -3,372.11% 3,308.17% 46,580.08% 2,171.51% 692.03% 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 2.99 1.30 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 130.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 230.00% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 - 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 0.0550 0.0550 0.0000 0.0550 0.5100 1.3800 1.2700 -
P/RPS 0.27 0.24 0.00 0.17 0.84 2.30 1.70 -26.39%
  YoY % 12.50% 0.00% 0.00% -79.76% -63.48% 35.29% -
  Horiz. % 15.88% 14.12% 0.00% 10.00% 49.41% 135.29% 100.00%
P/EPS 1.72 0.59 0.00 -0.04 -0.70 -2.63 -19.47 -
  YoY % 191.53% 0.00% 0.00% 94.29% 73.38% 86.49% -
  Horiz. % -8.83% -3.03% -0.00% 0.21% 3.60% 13.51% 100.00%
EY 58.15 169.28 0.00 -2,338.32 -143.20 -38.01 -5.14 -
  YoY % -65.65% 0.00% 0.00% -1,532.91% -276.74% -639.49% -
  Horiz. % -1,131.32% -3,293.39% -0.00% 45,492.61% 2,785.99% 739.49% 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 2.73 1.27 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 114.96% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 214.96% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

520  401  580 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 UCREST 0.35+0.055 
 FOCUS 0.15-0.09 
 MINDA 0.155-0.005 
 LKL 0.315-0.025 
 KEYASIC 0.15+0.01 
 RUBEREX 1.47+0.10 
 CAREPLS 2.08+0.16 
 FOCUS-PA 0.015-0.005 
 BJCORP 0.38-0.015 
 HSI-HGK 0.175-0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. STEEL very underrated and possibly to FLY! The Huat Project
2. Top Glove, Hartalega, Kossan: JP Morgan Reconfirms Glove Price Targets Amid Dwindling Paper Profits of Glove Short Seller Trying to Make Sense Bursa Investments
3. Premier: Glove Supply Constraints Persist 1 Year after the Start of the Pandemic Trying to Make Sense Bursa Investments
4. How to avoid the coronavirus? Koon Yew Yin Koon Yew Yin's Blog
5. WZ SATU (7245) ALUMINIUM DEMAND CATALYSTS THAT WILL POWER UP ITS SHARE PRICE TO FORMER GLORY (Reposted article) , Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. LB Aluminium has good profit growth - Koon Yew Yin Koon Yew Yin's Blog
7. CGS-CIMB Top 3 Small and Mid Cap Picks Articles worth sharing
8. GLOVEs up as Covid-19 resurgence concerns linger gloveharicut
PARTNERS & BROKERS