Highlights

[PETONE] YoY TTM Result on 2012-03-31 [#3]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 02-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     18.46%    YoY -     6.52%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 13,109 2,114 23,596 31,209 32,169 38,331 60,004 -22.38%
  YoY % 520.10% -91.04% -24.39% -2.98% -16.08% -36.12% -
  Horiz. % 21.85% 3.52% 39.32% 52.01% 53.61% 63.88% 100.00%
PBT 4,248 -8,477 -66,629 -21,924 -15,524 -2,693 -9,510 -
  YoY % 150.11% 87.28% -203.91% -41.23% -476.46% 71.68% -
  Horiz. % -44.67% 89.14% 700.62% 230.54% 163.24% 28.32% 100.00%
Tax -36 24 -4,185 8,958 -187 3,090 -7,206 -58.64%
  YoY % -250.00% 100.57% -146.72% 4,890.37% -106.05% 142.88% -
  Horiz. % 0.50% -0.33% 58.08% -124.31% 2.60% -42.88% 100.00%
NP 4,212 -8,453 -70,814 -12,966 -15,711 397 -16,716 -
  YoY % 149.83% 88.06% -446.15% 17.47% -4,057.43% 102.37% -
  Horiz. % -25.20% 50.57% 423.63% 77.57% 93.99% -2.37% 100.00%
NP to SH 4,212 -8,453 -70,814 -12,966 -13,871 495 -16,836 -
  YoY % 149.83% 88.06% -446.15% 6.52% -2,902.22% 102.94% -
  Horiz. % -25.02% 50.21% 420.61% 77.01% 82.39% -2.94% 100.00%
Tax Rate 0.85 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 8,897 10,567 94,410 44,175 47,880 37,934 76,720 -30.16%
  YoY % -15.80% -88.81% 113.72% -7.74% 26.22% -50.56% -
  Horiz. % 11.60% 13.77% 123.06% 57.58% 62.41% 49.44% 100.00%
Net Worth -97,911 -91,119 -46,476 28,237 33,853 19,310 58,930 -
  YoY % -7.45% -96.05% -264.59% -16.59% 75.31% -67.23% -
  Horiz. % -166.15% -154.62% -78.87% 47.92% 57.45% 32.77% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth -97,911 -91,119 -46,476 28,237 33,853 19,310 58,930 -
  YoY % -7.45% -96.05% -264.59% -16.59% 75.31% -67.23% -
  Horiz. % -166.15% -154.62% -78.87% 47.92% 57.45% 32.77% 100.00%
NOSH 50,804 50,751 50,810 50,786 48,362 19,310 41,738 3.33%
  YoY % 0.10% -0.12% 0.05% 5.01% 150.45% -53.73% -
  Horiz. % 121.72% 121.60% 121.74% 121.68% 115.87% 46.27% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 32.13 % -399.86 % -300.11 % -41.55 % -48.84 % 1.04 % -27.86 % -
  YoY % 108.04% -33.24% -622.29% 14.93% -4,796.15% 103.73% -
  Horiz. % -115.33% 1,435.25% 1,077.21% 149.14% 175.31% -3.73% 100.00%
ROE 0.00 % 0.00 % 0.00 % -45.92 % -40.97 % 2.56 % -28.57 % -
  YoY % 0.00% 0.00% 0.00% -12.08% -1,700.39% 108.96% -
  Horiz. % -0.00% -0.00% -0.00% 160.73% 143.40% -8.96% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 25.80 4.17 46.44 61.45 66.52 198.50 143.76 -24.89%
  YoY % 518.70% -91.02% -24.43% -7.62% -66.49% 38.08% -
  Horiz. % 17.95% 2.90% 32.30% 42.74% 46.27% 138.08% 100.00%
EPS 8.29 -16.66 -139.37 -25.53 -28.68 2.56 -40.34 -
  YoY % 149.76% 88.05% -445.91% 10.98% -1,220.31% 106.35% -
  Horiz. % -20.55% 41.30% 345.49% 63.29% 71.10% -6.35% 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 -1.9272 -1.7954 -0.9147 0.5560 0.7000 1.0000 1.4119 -
  YoY % -7.34% -96.28% -264.51% -20.57% -30.00% -29.17% -
  Horiz. % -136.50% -127.16% -64.79% 39.38% 49.58% 70.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 25.80 4.16 46.44 61.43 63.32 75.45 118.11 -22.39%
  YoY % 520.19% -91.04% -24.40% -2.98% -16.08% -36.12% -
  Horiz. % 21.84% 3.52% 39.32% 52.01% 53.61% 63.88% 100.00%
EPS 8.29 -16.64 -139.38 -25.52 -27.30 0.97 -33.14 -
  YoY % 149.82% 88.06% -446.16% 6.52% -2,914.43% 102.93% -
  Horiz. % -25.02% 50.21% 420.58% 77.01% 82.38% -2.93% 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 -1.9272 -1.7935 -0.9148 0.5558 0.6664 0.3801 1.1599 -
  YoY % -7.45% -96.05% -264.59% -16.60% 75.32% -67.23% -
  Horiz. % -166.15% -154.63% -78.87% 47.92% 57.45% 32.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.0550 0.0550 0.1450 0.9000 1.4000 1.3300 0.9000 -
P/RPS 0.21 1.32 0.31 1.46 2.10 0.67 0.63 -16.72%
  YoY % -84.09% 325.81% -78.77% -30.48% 213.43% 6.35% -
  Horiz. % 33.33% 209.52% 49.21% 231.75% 333.33% 106.35% 100.00%
P/EPS 0.66 -0.33 -0.10 -3.53 -4.88 51.88 -2.23 -
  YoY % 300.00% -230.00% 97.17% 27.66% -109.41% 2,426.46% -
  Horiz. % -29.60% 14.80% 4.48% 158.30% 218.83% -2,326.46% 100.00%
EY 150.74 -302.83 -961.16 -28.37 -20.49 1.93 -44.82 -
  YoY % 149.78% 68.49% -3,287.94% -38.46% -1,161.66% 104.31% -
  Horiz. % -336.32% 675.66% 2,144.49% 63.30% 45.72% -4.31% 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 1.62 2.00 1.33 0.64 -
  YoY % 0.00% 0.00% 0.00% -19.00% 50.38% 107.81% -
  Horiz. % 0.00% 0.00% 0.00% 253.12% 312.50% 207.81% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 07/05/15 - 31/05/13 02/07/12 31/05/11 31/05/10 22/05/09 -
Price 0.0550 0.0000 0.0550 0.6900 1.4300 1.3300 1.3600 -
P/RPS 0.21 0.00 0.12 1.12 2.15 0.67 0.95 -22.23%
  YoY % 0.00% 0.00% -89.29% -47.91% 220.90% -29.47% -
  Horiz. % 22.11% 0.00% 12.63% 117.89% 226.32% 70.53% 100.00%
P/EPS 0.66 0.00 -0.04 -2.70 -4.99 51.88 -3.37 -
  YoY % 0.00% 0.00% 98.52% 45.89% -109.62% 1,639.47% -
  Horiz. % -19.58% -0.00% 1.19% 80.12% 148.07% -1,539.47% 100.00%
EY 150.74 0.00 -2,533.96 -37.00 -20.06 1.93 -29.66 -
  YoY % 0.00% 0.00% -6,748.54% -84.45% -1,139.38% 106.51% -
  Horiz. % -508.23% -0.00% 8,543.36% 124.75% 67.63% -6.51% 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 1.24 2.04 1.33 0.96 -
  YoY % 0.00% 0.00% 0.00% -39.22% 53.38% 38.54% -
  Horiz. % 0.00% 0.00% 0.00% 129.17% 212.50% 138.54% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers