Highlights

[PETONE] YoY TTM Result on 2012-09-30 [#1]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     -27.85%    YoY -     -113.92%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 10,918 8,752 12,684 25,954 31,251 31,383 57,586 -24.20%
  YoY % 24.75% -31.00% -51.13% -16.95% -0.42% -45.50% -
  Horiz. % 18.96% 15.20% 22.03% 45.07% 54.27% 54.50% 100.00%
PBT 7,627 -2,222 -67,253 -38,934 -30,532 -4,110 -5,180 -
  YoY % 443.25% 96.70% -72.74% -27.52% -642.87% 20.66% -
  Horiz. % -147.24% 42.90% 1,298.32% 751.62% 589.42% 79.34% 100.00%
Tax -19 -20 4,578 -8,505 8,356 359 -2,302 -55.03%
  YoY % 5.00% -100.44% 153.83% -201.78% 2,227.58% 115.60% -
  Horiz. % 0.83% 0.87% -198.87% 369.46% -362.99% -15.60% 100.00%
NP 7,608 -2,242 -62,675 -47,439 -22,176 -3,751 -7,482 -
  YoY % 439.34% 96.42% -32.12% -113.92% -491.20% 49.87% -
  Horiz. % -101.68% 29.97% 837.68% 634.04% 296.39% 50.13% 100.00%
NP to SH 7,608 -2,242 -62,675 -47,439 -22,176 -2,388 -7,027 -
  YoY % 439.34% 96.42% -32.12% -113.92% -828.64% 66.02% -
  Horiz. % -108.27% 31.91% 891.92% 675.10% 315.58% 33.98% 100.00%
Tax Rate 0.25 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 3,310 10,994 75,359 73,393 53,427 35,134 65,068 -39.12%
  YoY % -69.89% -85.41% 2.68% 37.37% 52.07% -46.00% -
  Horiz. % 5.09% 16.90% 115.82% 112.79% 82.11% 54.00% 100.00%
Net Worth -109,997 -90,569 -88,009 -16,963 30,245 41,303 114,449 -
  YoY % -21.45% -2.91% -418.81% -156.09% -26.77% -63.91% -
  Horiz. % -96.11% -79.14% -76.90% -14.82% 26.43% 36.09% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth -109,997 -90,569 -88,009 -16,963 30,245 41,303 114,449 -
  YoY % -21.45% -2.91% -418.81% -156.09% -26.77% -63.91% -
  Horiz. % -96.11% -79.14% -76.90% -14.82% 26.43% 36.09% 100.00%
NOSH 50,804 50,804 50,804 50,804 50,806 45,333 84,222 -8.08%
  YoY % 0.00% 0.00% 0.00% -0.00% 12.07% -46.17% -
  Horiz. % 60.32% 60.32% 60.32% 60.32% 60.32% 53.83% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 69.68 % -25.62 % -494.13 % -182.78 % -70.96 % -11.95 % -12.99 % -
  YoY % 371.98% 94.82% -170.34% -157.58% -493.81% 8.01% -
  Horiz. % -536.41% 197.23% 3,803.93% 1,407.08% 546.27% 91.99% 100.00%
ROE 0.00 % 0.00 % 0.00 % 0.00 % -73.32 % -5.78 % -6.14 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -1,168.51% 5.86% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% 1,194.14% 94.14% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 21.49 17.23 24.97 51.09 61.51 69.23 68.37 -17.54%
  YoY % 24.72% -31.00% -51.13% -16.94% -11.15% 1.26% -
  Horiz. % 31.43% 25.20% 36.52% 74.73% 89.97% 101.26% 100.00%
EPS 14.97 -4.41 -123.36 -93.37 -43.65 -5.27 -8.34 -
  YoY % 439.46% 96.43% -32.12% -113.91% -728.27% 36.81% -
  Horiz. % -179.50% 52.88% 1,479.14% 1,119.54% 523.38% 63.19% 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 -2.1651 -1.7827 -1.7323 -0.3339 0.5953 0.9111 1.3589 -
  YoY % -21.45% -2.91% -418.81% -156.09% -34.66% -32.95% -
  Horiz. % -159.33% -131.19% -127.48% -24.57% 43.81% 67.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 21.49 17.23 24.97 51.09 61.51 61.77 113.35 -24.20%
  YoY % 24.72% -31.00% -51.13% -16.94% -0.42% -45.51% -
  Horiz. % 18.96% 15.20% 22.03% 45.07% 54.27% 54.49% 100.00%
EPS 14.97 -4.41 -123.36 -93.37 -43.65 -4.70 -13.83 -
  YoY % 439.46% 96.43% -32.12% -113.91% -828.72% 66.02% -
  Horiz. % -108.24% 31.89% 891.97% 675.13% 315.62% 33.98% 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 -2.1651 -1.7827 -1.7323 -0.3339 0.5953 0.8130 2.2527 -
  YoY % -21.45% -2.91% -418.81% -156.09% -26.78% -63.91% -
  Horiz. % -96.11% -79.14% -76.90% -14.82% 26.43% 36.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.0550 0.0550 0.0550 0.1800 1.1700 1.2200 1.4500 -
P/RPS 0.26 0.32 0.22 0.35 1.90 1.76 2.12 -29.50%
  YoY % -18.75% 45.45% -37.14% -81.58% 7.95% -16.98% -
  Horiz. % 12.26% 15.09% 10.38% 16.51% 89.62% 83.02% 100.00%
P/EPS 0.37 -1.25 -0.04 -0.19 -2.68 -23.16 -17.38 -
  YoY % 129.60% -3,025.00% 78.95% 92.91% 88.43% -33.26% -
  Horiz. % -2.13% 7.19% 0.23% 1.09% 15.42% 133.26% 100.00%
EY 272.27 -80.24 -2,242.99 -518.75 -37.31 -4.32 -5.75 -
  YoY % 439.32% 96.42% -332.38% -1,290.38% -763.66% 24.87% -
  Horiz. % -4,735.13% 1,395.48% 39,008.52% 9,021.74% 648.87% 75.13% 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 1.97 1.34 1.07 -
  YoY % 0.00% 0.00% 0.00% 0.00% 47.01% 25.23% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 184.11% 125.23% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 28/11/14 20/11/13 30/11/12 02/07/12 30/11/10 25/11/09 -
Price 0.0550 0.0550 0.0550 0.1700 0.6900 1.1400 1.3200 -
P/RPS 0.26 0.32 0.22 0.33 1.12 1.65 1.93 -28.39%
  YoY % -18.75% 45.45% -33.33% -70.54% -32.12% -14.51% -
  Horiz. % 13.47% 16.58% 11.40% 17.10% 58.03% 85.49% 100.00%
P/EPS 0.37 -1.25 -0.04 -0.18 -1.58 -21.64 -15.82 -
  YoY % 129.60% -3,025.00% 77.78% 88.61% 92.70% -36.79% -
  Horiz. % -2.34% 7.90% 0.25% 1.14% 9.99% 136.79% 100.00%
EY 272.27 -80.24 -2,242.99 -549.26 -63.26 -4.62 -6.32 -
  YoY % 439.32% 96.42% -308.37% -768.26% -1,269.26% 26.90% -
  Horiz. % -4,308.07% 1,269.62% 35,490.35% 8,690.82% 1,000.95% 73.10% 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 1.16 1.25 0.97 -
  YoY % 0.00% 0.00% 0.00% 0.00% -7.20% 28.87% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 119.59% 128.87% 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.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers