Highlights

[PETONE] YoY TTM Result on 2014-03-31 [#3]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     79.84%    YoY -     88.06%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 11,842 9,173 13,109 2,114 23,596 31,209 32,169 -15.33%
  YoY % 29.10% -30.03% 520.10% -91.04% -24.39% -2.98% -
  Horiz. % 36.81% 28.52% 40.75% 6.57% 73.35% 97.02% 100.00%
PBT 1,292 2,632 4,248 -8,477 -66,629 -21,924 -15,524 -
  YoY % -50.91% -38.04% 150.11% 87.28% -203.91% -41.23% -
  Horiz. % -8.32% -16.95% -27.36% 54.61% 429.20% 141.23% 100.00%
Tax -29 -13 -36 24 -4,185 8,958 -187 -26.68%
  YoY % -123.08% 63.89% -250.00% 100.57% -146.72% 4,890.37% -
  Horiz. % 15.51% 6.95% 19.25% -12.83% 2,237.97% -4,790.37% 100.00%
NP 1,263 2,619 4,212 -8,453 -70,814 -12,966 -15,711 -
  YoY % -51.78% -37.82% 149.83% 88.06% -446.15% 17.47% -
  Horiz. % -8.04% -16.67% -26.81% 53.80% 450.73% 82.53% 100.00%
NP to SH 1,263 2,619 4,212 -8,453 -70,814 -12,966 -13,871 -
  YoY % -51.78% -37.82% 149.83% 88.06% -446.15% 6.52% -
  Horiz. % -9.11% -18.88% -30.37% 60.94% 510.52% 93.48% 100.00%
Tax Rate 2.24 % 0.49 % 0.85 % - % - % - % - % -
  YoY % 357.14% -42.35% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 263.53% 57.65% 100.00% - - - -
Total Cost 10,579 6,554 8,897 10,567 94,410 44,175 47,880 -22.23%
  YoY % 61.41% -26.33% -15.80% -88.81% 113.72% -7.74% -
  Horiz. % 22.09% 13.69% 18.58% 22.07% 197.18% 92.26% 100.00%
Net Worth -110,520 -100,105 -97,911 -91,119 -46,476 28,237 33,853 -
  YoY % -10.40% -2.24% -7.45% -96.05% -264.59% -16.59% -
  Horiz. % -326.46% -295.70% -289.22% -269.16% -137.29% 83.41% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth -110,520 -100,105 -97,911 -91,119 -46,476 28,237 33,853 -
  YoY % -10.40% -2.24% -7.45% -96.05% -264.59% -16.59% -
  Horiz. % -326.46% -295.70% -289.22% -269.16% -137.29% 83.41% 100.00%
NOSH 50,804 50,804 50,804 50,751 50,810 50,786 48,362 0.82%
  YoY % 0.00% 0.00% 0.10% -0.12% 0.05% 5.01% -
  Horiz. % 105.05% 105.05% 105.05% 104.94% 105.06% 105.01% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 10.67 % 28.55 % 32.13 % -399.86 % -300.11 % -41.55 % -48.84 % -
  YoY % -62.63% -11.14% 108.04% -33.24% -622.29% 14.93% -
  Horiz. % -21.85% -58.46% -65.79% 818.71% 614.48% 85.07% 100.00%
ROE 0.00 % 0.00 % 0.00 % 0.00 % 0.00 % -45.92 % -40.97 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -12.08% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% 112.08% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 23.31 18.06 25.80 4.17 46.44 61.45 66.52 -16.02%
  YoY % 29.07% -30.00% 518.70% -91.02% -24.43% -7.62% -
  Horiz. % 35.04% 27.15% 38.79% 6.27% 69.81% 92.38% 100.00%
EPS 2.49 5.16 8.29 -16.66 -139.37 -25.53 -28.68 -
  YoY % -51.74% -37.76% 149.76% 88.05% -445.91% 10.98% -
  Horiz. % -8.68% -17.99% -28.91% 58.09% 485.95% 89.02% 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 -2.1754 -1.9704 -1.9272 -1.7954 -0.9147 0.5560 0.7000 -
  YoY % -10.40% -2.24% -7.34% -96.28% -264.51% -20.57% -
  Horiz. % -310.77% -281.49% -275.31% -256.49% -130.67% 79.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 23.31 18.06 25.80 4.16 46.44 61.43 63.32 -15.33%
  YoY % 29.07% -30.00% 520.19% -91.04% -24.40% -2.98% -
  Horiz. % 36.81% 28.52% 40.75% 6.57% 73.34% 97.02% 100.00%
EPS 2.49 5.16 8.29 -16.64 -139.38 -25.52 -27.30 -
  YoY % -51.74% -37.76% 149.82% 88.06% -446.16% 6.52% -
  Horiz. % -9.12% -18.90% -30.37% 60.95% 510.55% 93.48% 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 -2.1754 -1.9704 -1.9272 -1.7935 -0.9148 0.5558 0.6664 -
  YoY % -10.40% -2.24% -7.45% -96.05% -264.59% -16.60% -
  Horiz. % -326.44% -295.68% -289.20% -269.13% -137.27% 83.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.0550 0.0550 0.0550 0.0550 0.1450 0.9000 1.4000 -
P/RPS 0.24 0.30 0.21 1.32 0.31 1.46 2.10 -30.31%
  YoY % -20.00% 42.86% -84.09% 325.81% -78.77% -30.48% -
  Horiz. % 11.43% 14.29% 10.00% 62.86% 14.76% 69.52% 100.00%
P/EPS 2.21 1.07 0.66 -0.33 -0.10 -3.53 -4.88 -
  YoY % 106.54% 62.12% 300.00% -230.00% 97.17% 27.66% -
  Horiz. % -45.29% -21.93% -13.52% 6.76% 2.05% 72.34% 100.00%
EY 45.20 93.73 150.74 -302.83 -961.16 -28.37 -20.49 -
  YoY % -51.78% -37.82% 149.78% 68.49% -3,287.94% -38.46% -
  Horiz. % -220.60% -457.44% -735.68% 1,477.94% 4,690.87% 138.46% 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 1.62 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -19.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 81.00% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 26/05/16 07/05/15 - 31/05/13 02/07/12 31/05/11 -
Price 0.0550 0.0550 0.0550 0.0000 0.0550 0.6900 1.4300 -
P/RPS 0.24 0.30 0.21 0.00 0.12 1.12 2.15 -30.59%
  YoY % -20.00% 42.86% 0.00% 0.00% -89.29% -47.91% -
  Horiz. % 11.16% 13.95% 9.77% 0.00% 5.58% 52.09% 100.00%
P/EPS 2.21 1.07 0.66 0.00 -0.04 -2.70 -4.99 -
  YoY % 106.54% 62.12% 0.00% 0.00% 98.52% 45.89% -
  Horiz. % -44.29% -21.44% -13.23% -0.00% 0.80% 54.11% 100.00%
EY 45.20 93.73 150.74 0.00 -2,533.96 -37.00 -20.06 -
  YoY % -51.78% -37.82% 0.00% 0.00% -6,748.54% -84.45% -
  Horiz. % -225.32% -467.25% -751.45% -0.00% 12,631.90% 184.45% 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 1.24 2.04 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -39.22% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 60.78% 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.
 


 

309  179  515  1188 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.065+0.01 
 LAMBO 0.06+0.005 
 IMPIANA 0.035-0.005 
 HSI-C5H 0.275+0.005 
 HSI-C5J 0.24-0.005 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 ARMADA 0.185+0.005 
 VC 0.275+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers