Highlights

[PETONE] YoY TTM Result on 2012-12-31 [#2]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     -9.71%    YoY -     -227.28%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/14 31/12/13 30/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 12,213 0 1,813 29,184 31,361 33,600 43,912 -22.57%
  YoY % 0.00% 0.00% -93.79% -6.94% -6.66% -23.48% -
  Horiz. % 27.81% 0.00% 4.13% 66.46% 71.42% 76.52% 100.00%
PBT 1,714 -41,921 -65,505 -41,738 -24,534 -11,913 -4,532 -
  YoY % 104.09% 36.00% -56.94% -70.12% -105.94% -162.86% -
  Horiz. % -37.82% 925.00% 1,445.39% 920.96% 541.35% 262.86% 100.00%
Tax -25 -15 6,154 -10,306 8,632 177 1,071 -
  YoY % -66.67% -100.24% 159.71% -219.39% 4,776.84% -83.47% -
  Horiz. % -2.33% -1.40% 574.60% -962.28% 805.98% 16.53% 100.00%
NP 1,689 -41,936 -59,351 -52,044 -15,902 -11,736 -3,461 -
  YoY % 104.03% 29.34% -14.04% -227.28% -35.50% -239.09% -
  Horiz. % -48.80% 1,211.67% 1,714.85% 1,503.73% 459.46% 339.09% 100.00%
NP to SH 1,689 -41,936 -59,351 -52,044 -15,902 -10,373 -2,861 -
  YoY % 104.03% 29.34% -14.04% -227.28% -53.30% -262.57% -
  Horiz. % -59.04% 1,465.78% 2,074.48% 1,819.08% 555.82% 362.57% 100.00%
Tax Rate 1.46 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 10,524 41,936 61,164 81,228 47,263 45,336 47,373 -25.97%
  YoY % -74.90% -31.44% -24.70% 71.86% 4.25% -4.30% -
  Horiz. % 22.22% 88.52% 129.11% 171.46% 99.77% 95.70% 100.00%
Net Worth -94,258 -90,894 - -22,448 29,046 3,391,699 20,457 -
  YoY % -3.70% 0.00% 0.00% -177.29% -99.14% 16,479.23% -
  Horiz. % -460.75% -444.31% 0.00% -109.73% 141.98% 16,579.23% 100.00%
Dividend
31/12/14 31/12/13 30/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/14 31/12/13 30/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth -94,258 -90,894 - -22,448 29,046 3,391,699 20,457 -
  YoY % -3.70% 0.00% 0.00% -177.29% -99.14% 16,479.23% -
  Horiz. % -460.75% -444.31% 0.00% -109.73% 141.98% 16,579.23% 100.00%
NOSH 50,804 50,804 50,804 50,800 50,673 4,488,750 20,457 19.94%
  YoY % 0.00% 0.00% 0.01% 0.25% -98.87% 21,841.81% -
  Horiz. % 248.34% 248.34% 248.34% 248.32% 247.70% 21,941.81% 100.00%
Ratio Analysis
31/12/14 31/12/13 30/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 13.83 % 0.00 % -3,273.63 % -178.33 % -50.71 % -34.93 % -7.88 % -
  YoY % 0.00% 0.00% -1,735.71% -251.67% -45.18% -343.27% -
  Horiz. % -175.51% -0.00% 41,543.53% 2,263.07% 643.53% 443.27% 100.00%
ROE 0.00 % 0.00 % - % 0.00 % -54.75 % -0.31 % -13.99 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -17,561.29% 97.78% -
  Horiz. % -0.00% -0.00% 0.00% -0.00% 391.35% 2.22% 100.00%
Per Share
31/12/14 31/12/13 30/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 24.04 - 3.57 57.45 61.89 0.75 214.65 -35.44%
  YoY % 0.00% 0.00% -93.79% -7.17% 8,152.00% -99.65% -
  Horiz. % 11.20% 0.00% 1.66% 26.76% 28.83% 0.35% 100.00%
EPS 3.32 -82.54 -116.82 -102.45 -31.38 -0.23 -13.99 -
  YoY % 104.02% 29.34% -14.03% -226.48% -13,543.48% 98.36% -
  Horiz. % -23.73% 589.99% 835.03% 732.31% 224.30% 1.64% 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 -1.8553 -1.7891 - -0.4419 0.5732 0.7556 1.0000 -
  YoY % -3.70% 0.00% 0.00% -177.09% -24.14% -24.44% -
  Horiz. % -185.53% -178.91% 0.00% -44.19% 57.32% 75.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/12/14 31/12/13 30/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 24.04 - 3.57 57.44 61.73 66.14 86.43 -22.57%
  YoY % 0.00% 0.00% -93.78% -6.95% -6.67% -23.48% -
  Horiz. % 27.81% 0.00% 4.13% 66.46% 71.42% 76.52% 100.00%
EPS 3.32 -82.54 -116.82 -102.44 -31.30 -20.42 -5.63 -
  YoY % 104.02% 29.34% -14.04% -227.28% -53.28% -262.70% -
  Horiz. % -58.97% 1,466.07% 2,074.96% 1,819.54% 555.95% 362.70% 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 -1.8553 -1.7891 - -0.4419 0.5717 66.7594 0.4027 -
  YoY % -3.70% 0.00% 0.00% -177.30% -99.14% 16,477.95% -
  Horiz. % -460.72% -444.28% 0.00% -109.73% 141.97% 16,577.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 30/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/14 31/12/13 30/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.0550 0.0550 0.0550 0.1700 0.8600 1.3900 1.4300 -
P/RPS 0.23 0.00 1.54 0.30 1.39 185.70 0.67 -19.24%
  YoY % 0.00% 0.00% 413.33% -78.42% -99.25% 27,616.42% -
  Horiz. % 34.33% 0.00% 229.85% 44.78% 207.46% 27,716.42% 100.00%
P/EPS 1.65 -0.07 -0.05 -0.17 -2.74 -601.50 -10.23 -
  YoY % 2,457.14% -40.00% 70.59% 93.80% 99.54% -5,779.77% -
  Horiz. % -16.13% 0.68% 0.49% 1.66% 26.78% 5,879.77% 100.00%
EY 60.45 -1,500.79 -2,124.03 -602.63 -36.49 -0.17 -9.78 -
  YoY % 104.03% 29.34% -252.46% -1,551.49% -21,364.71% 98.26% -
  Horiz. % -618.10% 15,345.50% 21,718.10% 6,161.86% 373.11% 1.74% 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 1.50 1.84 1.43 -
  YoY % 0.00% 0.00% 0.00% 0.00% -18.48% 28.67% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 104.90% 128.67% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 30/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/15 - - 28/02/13 02/07/12 25/02/11 25/02/10 -
Price 0.0550 0.0000 0.0000 0.1500 0.6900 1.4700 1.4500 -
P/RPS 0.23 0.00 0.00 0.26 1.11 196.38 0.68 -19.48%
  YoY % 0.00% 0.00% 0.00% -76.58% -99.43% 28,779.41% -
  Horiz. % 33.82% 0.00% 0.00% 38.24% 163.24% 28,879.41% 100.00%
P/EPS 1.65 0.00 0.00 -0.15 -2.20 -636.12 -10.37 -
  YoY % 0.00% 0.00% 0.00% 93.18% 99.65% -6,034.23% -
  Horiz. % -15.91% -0.00% -0.00% 1.45% 21.22% 6,134.23% 100.00%
EY 60.45 0.00 0.00 -682.98 -45.48 -0.16 -9.64 -
  YoY % 0.00% 0.00% 0.00% -1,401.72% -28,325.00% 98.34% -
  Horiz. % -627.07% -0.00% -0.00% 7,084.85% 471.78% 1.66% 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 1.20 1.95 1.45 -
  YoY % 0.00% 0.00% 0.00% 0.00% -38.46% 34.48% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 82.76% 134.48% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers