Highlights

[PETONE] YoY TTM Result on 2013-09-30 [#1]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 20-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     4.08%    YoY -     -32.12%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 10,812 10,918 8,752 12,684 25,954 31,251 31,383 -16.26%
  YoY % -0.97% 24.75% -31.00% -51.13% -16.95% -0.42% -
  Horiz. % 34.45% 34.79% 27.89% 40.42% 82.70% 99.58% 100.00%
PBT -1,211 7,627 -2,222 -67,253 -38,934 -30,532 -4,110 -18.41%
  YoY % -115.88% 443.25% 96.70% -72.74% -27.52% -642.87% -
  Horiz. % 29.46% -185.57% 54.06% 1,636.33% 947.30% 742.87% 100.00%
Tax -15 -19 -20 4,578 -8,505 8,356 359 -
  YoY % 21.05% 5.00% -100.44% 153.83% -201.78% 2,227.58% -
  Horiz. % -4.18% -5.29% -5.57% 1,275.21% -2,369.08% 2,327.58% 100.00%
NP -1,226 7,608 -2,242 -62,675 -47,439 -22,176 -3,751 -16.99%
  YoY % -116.11% 439.34% 96.42% -32.12% -113.92% -491.20% -
  Horiz. % 32.68% -202.83% 59.77% 1,670.89% 1,264.70% 591.20% 100.00%
NP to SH -1,226 7,608 -2,242 -62,675 -47,439 -22,176 -2,388 -10.51%
  YoY % -116.11% 439.34% 96.42% -32.12% -113.92% -828.64% -
  Horiz. % 51.34% -318.59% 93.89% 2,624.58% 1,986.56% 928.64% 100.00%
Tax Rate - % 0.25 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 12,038 3,310 10,994 75,359 73,393 53,427 35,134 -16.34%
  YoY % 263.69% -69.89% -85.41% 2.68% 37.37% 52.07% -
  Horiz. % 34.26% 9.42% 31.29% 214.49% 208.89% 152.07% 100.00%
Net Worth -105,338 -109,997 -90,569 -88,009 -16,963 30,245 41,303 -
  YoY % 4.24% -21.45% -2.91% -418.81% -156.09% -26.77% -
  Horiz. % -255.04% -266.32% -219.28% -213.08% -41.07% 73.23% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth -105,338 -109,997 -90,569 -88,009 -16,963 30,245 41,303 -
  YoY % 4.24% -21.45% -2.91% -418.81% -156.09% -26.77% -
  Horiz. % -255.04% -266.32% -219.28% -213.08% -41.07% 73.23% 100.00%
NOSH 50,804 50,804 50,804 50,804 50,804 50,806 45,333 1.92%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.00% 12.07% -
  Horiz. % 112.07% 112.07% 112.07% 112.07% 112.07% 112.07% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -11.34 % 69.68 % -25.62 % -494.13 % -182.78 % -70.96 % -11.95 % -0.87%
  YoY % -116.27% 371.98% 94.82% -170.34% -157.58% -493.81% -
  Horiz. % 94.90% -583.10% 214.39% 4,134.98% 1,529.54% 593.81% 100.00%
ROE 0.00 % 0.00 % 0.00 % 0.00 % 0.00 % -73.32 % -5.78 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -1,168.51% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% 1,268.51% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 21.28 21.49 17.23 24.97 51.09 61.51 69.23 -17.83%
  YoY % -0.98% 24.72% -31.00% -51.13% -16.94% -11.15% -
  Horiz. % 30.74% 31.04% 24.89% 36.07% 73.80% 88.85% 100.00%
EPS -2.41 14.97 -4.41 -123.36 -93.37 -43.65 -5.27 -12.22%
  YoY % -116.10% 439.46% 96.43% -32.12% -113.91% -728.27% -
  Horiz. % 45.73% -284.06% 83.68% 2,340.80% 1,771.73% 828.27% 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 -2.0734 -2.1651 -1.7827 -1.7323 -0.3339 0.5953 0.9111 -
  YoY % 4.24% -21.45% -2.91% -418.81% -156.09% -34.66% -
  Horiz. % -227.57% -237.64% -195.66% -190.13% -36.65% 65.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 21.28 21.49 17.23 24.97 51.09 61.51 61.77 -16.26%
  YoY % -0.98% 24.72% -31.00% -51.13% -16.94% -0.42% -
  Horiz. % 34.45% 34.79% 27.89% 40.42% 82.71% 99.58% 100.00%
EPS -2.41 14.97 -4.41 -123.36 -93.37 -43.65 -4.70 -10.53%
  YoY % -116.10% 439.46% 96.43% -32.12% -113.91% -828.72% -
  Horiz. % 51.28% -318.51% 93.83% 2,624.68% 1,986.60% 928.72% 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 -2.0734 -2.1651 -1.7827 -1.7323 -0.3339 0.5953 0.8130 -
  YoY % 4.24% -21.45% -2.91% -418.81% -156.09% -26.78% -
  Horiz. % -255.03% -266.31% -219.27% -213.08% -41.07% 73.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.0550 0.0550 0.0550 0.0550 0.1800 1.1700 1.2200 -
P/RPS 0.26 0.26 0.32 0.22 0.35 1.90 1.76 -27.27%
  YoY % 0.00% -18.75% 45.45% -37.14% -81.58% 7.95% -
  Horiz. % 14.77% 14.77% 18.18% 12.50% 19.89% 107.95% 100.00%
P/EPS -2.28 0.37 -1.25 -0.04 -0.19 -2.68 -23.16 -32.02%
  YoY % -716.22% 129.60% -3,025.00% 78.95% 92.91% 88.43% -
  Horiz. % 9.84% -1.60% 5.40% 0.17% 0.82% 11.57% 100.00%
EY -43.88 272.27 -80.24 -2,242.99 -518.75 -37.31 -4.32 47.11%
  YoY % -116.12% 439.32% 96.42% -332.38% -1,290.38% -763.66% -
  Horiz. % 1,015.74% -6,302.55% 1,857.41% 51,921.06% 12,008.10% 863.66% 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 1.97 1.34 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 47.01% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 147.01% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 25/11/15 28/11/14 20/11/13 30/11/12 02/07/12 30/11/10 -
Price 0.0550 0.0550 0.0550 0.0550 0.1700 0.6900 1.1400 -
P/RPS 0.26 0.26 0.32 0.22 0.33 1.12 1.65 -26.49%
  YoY % 0.00% -18.75% 45.45% -33.33% -70.54% -32.12% -
  Horiz. % 15.76% 15.76% 19.39% 13.33% 20.00% 67.88% 100.00%
P/EPS -2.28 0.37 -1.25 -0.04 -0.18 -1.58 -21.64 -31.25%
  YoY % -716.22% 129.60% -3,025.00% 77.78% 88.61% 92.70% -
  Horiz. % 10.54% -1.71% 5.78% 0.18% 0.83% 7.30% 100.00%
EY -43.88 272.27 -80.24 -2,242.99 -549.26 -63.26 -4.62 45.48%
  YoY % -116.12% 439.32% 96.42% -308.37% -768.26% -1,269.26% -
  Horiz. % 949.78% -5,893.29% 1,736.80% 48,549.57% 11,888.75% 1,369.26% 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 1.16 1.25 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -7.20% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 92.80% 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.
 


 

300  236  580  1096 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.405+0.04 
 GPACKET-WB 0.13+0.005 
 KNM-WB 0.285+0.03 
 PWORTH 0.070.00 
 NETX 0.0150.00 
 GPACKET 0.55+0.025 
 VELESTO 0.32+0.005 
 REACH 0.240.00 
 HSI-C5P 0.315+0.03 
 VSOLAR 0.210.00 
Partners & Brokers