[PETONE] QoQ Annualized Quarter Result on 2011-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 13,500 30,925 31,184 31,974 33,384 30,541 30,293 -41.57% QoQ % -56.35% -0.83% -2.47% -4.22% 9.31% 0.82% - Horiz. % 44.56% 102.09% 102.94% 105.55% 110.20% 100.82% 100.00%
PBT -26,788 -26,293 5,052 9,482 23,776 -38,058 -16,460 38.24% QoQ % -1.88% -620.45% -46.72% -60.12% 162.47% -131.22% - Horiz. % 162.75% 159.74% -30.69% -57.61% -144.45% 231.22% 100.00%
Tax 3,092 -10,812 -1,681 -2,618 -6,136 11,030 1,081 101.07% QoQ % 128.60% -543.06% 35.78% 57.33% -155.63% 920.04% - Horiz. % 285.94% -999.88% -155.49% -242.11% -567.45% 1,020.04% 100.00%
NP -23,696 -37,105 3,370 6,864 17,640 -27,028 -15,378 33.30% QoQ % 36.14% -1,200.82% -50.89% -61.09% 165.27% -75.75% - Horiz. % 154.08% 241.28% -21.92% -44.63% -114.70% 175.75% 100.00%
NP to SH -23,696 -37,105 3,370 6,864 17,640 -26,654 -14,880 36.25% QoQ % 36.14% -1,200.82% -50.89% -61.09% 166.18% -79.13% - Horiz. % 159.25% 249.36% -22.65% -46.13% -118.55% 179.13% 100.00%
Tax Rate - % - % 33.28 % 27.61 % 25.81 % - % - % - QoQ % 0.00% 0.00% 20.54% 6.97% 0.00% 0.00% - Horiz. % 0.00% 0.00% 128.94% 106.97% 100.00% - -
Total Cost 37,196 68,030 27,813 25,110 15,744 57,569 45,671 -12.76% QoQ % -45.32% 144.59% 10.77% 59.49% -72.65% 26.05% - Horiz. % 81.44% 148.95% 60.90% 54.98% 34.47% 126.05% 100.00%
Net Worth -16,964 -12,558 28,224 29,100 30,245 25,745 34,098 - QoQ % -35.08% -144.50% -3.01% -3.78% 17.48% -24.50% - Horiz. % -49.75% -36.83% 82.77% 85.34% 88.70% 75.50% 100.00%
Dividend 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth -16,964 -12,558 28,224 29,100 30,245 25,745 34,098 - QoQ % -35.08% -144.50% -3.01% -3.78% 17.48% -24.50% - Horiz. % -49.75% -36.83% 82.77% 85.34% 88.70% 75.50% 100.00%
NOSH 50,806 50,804 50,763 50,769 50,806 50,971 48,712 2.84% QoQ % 0.00% 0.08% -0.01% -0.07% -0.32% 4.64% - Horiz. % 104.30% 104.30% 104.21% 104.22% 104.30% 104.64% 100.00%
Ratio Analysis 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -175.53 % -119.98 % 10.81 % 21.47 % 52.84 % -88.50 % -50.77 % 128.13% QoQ % -46.30% -1,209.90% -49.65% -59.37% 159.71% -74.32% - Horiz. % 345.74% 236.32% -21.29% -42.29% -104.08% 174.32% 100.00%
ROE 0.00 % 0.00 % 11.94 % 23.59 % 58.32 % -103.53 % -43.64 % - QoQ % 0.00% 0.00% -49.39% -59.55% 156.33% -137.24% - Horiz. % -0.00% -0.00% -27.36% -54.06% -133.64% 237.24% 100.00%
Per Share 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 26.57 60.87 61.43 62.98 65.71 59.92 62.19 -43.19% QoQ % -56.35% -0.91% -2.46% -4.15% 9.66% -3.65% - Horiz. % 42.72% 97.88% 98.78% 101.27% 105.66% 96.35% 100.00%
EPS -46.64 -73.03 6.64 13.52 34.72 -57.08 -30.55 32.48% QoQ % 36.14% -1,199.85% -50.89% -61.06% 160.83% -86.84% - Horiz. % 152.67% 239.05% -21.73% -44.26% -113.65% 186.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS -0.3339 -0.2472 0.5560 0.5732 0.5953 0.5051 0.7000 - QoQ % -35.07% -144.46% -3.00% -3.71% 17.86% -27.84% - Horiz. % -47.70% -35.31% 79.43% 81.89% 85.04% 72.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 26.57 60.87 61.38 62.93 65.71 60.11 59.63 -41.58% QoQ % -56.35% -0.83% -2.46% -4.23% 9.32% 0.80% - Horiz. % 44.56% 102.08% 102.93% 105.53% 110.20% 100.80% 100.00%
EPS -46.64 -73.03 6.63 13.51 34.72 -52.46 -29.29 36.25% QoQ % 36.14% -1,201.51% -50.93% -61.09% 166.18% -79.11% - Horiz. % 159.24% 249.33% -22.64% -46.12% -118.54% 179.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS -0.3339 -0.2472 0.5555 0.5728 0.5953 0.5068 0.6712 - QoQ % -35.07% -144.50% -3.02% -3.78% 17.46% -24.49% - Horiz. % -49.75% -36.83% 82.76% 85.34% 88.69% 75.51% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.1800 0.6700 0.9000 0.8600 1.1700 1.5100 1.4000 -
P/RPS 0.68 1.10 1.47 1.37 1.78 2.52 2.25 -54.87% QoQ % -38.18% -25.17% 7.30% -23.03% -29.37% 12.00% - Horiz. % 30.22% 48.89% 65.33% 60.89% 79.11% 112.00% 100.00%
P/EPS -0.39 -0.92 13.55 6.36 3.37 -2.89 -4.58 -80.56% QoQ % 57.61% -106.79% 113.05% 88.72% 216.61% 36.90% - Horiz. % 8.52% 20.09% -295.85% -138.86% -73.58% 63.10% 100.00%
EY -259.11 -109.01 7.38 15.72 29.68 -34.63 -21.82 418.16% QoQ % -137.69% -1,577.10% -53.05% -47.04% 185.71% -58.71% - Horiz. % 1,187.49% 499.59% -33.82% -72.04% -136.02% 158.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 0.00 1.62 1.50 1.97 2.99 2.00 - QoQ % 0.00% 0.00% 8.00% -23.86% -34.11% 49.50% - Horiz. % 0.00% 0.00% 81.00% 75.00% 98.50% 149.50% 100.00%
Price Multiplier on Announcement Date 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 02/07/12 02/07/12 02/07/12 29/08/11 31/05/11 -
Price 0.1700 0.5100 0.6900 0.6900 0.6900 1.3800 1.4300 -
P/RPS 0.64 0.84 1.12 1.10 1.05 2.30 2.30 -57.28% QoQ % -23.81% -25.00% 1.82% 4.76% -54.35% 0.00% - Horiz. % 27.83% 36.52% 48.70% 47.83% 45.65% 100.00% 100.00%
P/EPS -0.36 -0.70 10.39 5.10 1.99 -2.64 -4.68 -81.83% QoQ % 48.57% -106.74% 103.73% 156.28% 175.38% 43.59% - Horiz. % 7.69% 14.96% -222.01% -108.97% -42.52% 56.41% 100.00%
EY -274.35 -143.20 9.62 19.59 50.32 -37.89 -21.36 445.90% QoQ % -91.59% -1,588.57% -50.89% -61.07% 232.81% -77.39% - Horiz. % 1,284.41% 670.41% -45.04% -91.71% -235.58% 177.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 0.00 1.24 1.20 1.16 2.73 2.04 - QoQ % 0.00% 0.00% 3.33% 3.45% -57.51% 33.82% - Horiz. % 0.00% 0.00% 60.78% 58.82% 56.86% 133.82% 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.
Comment
(22) Second Quarter Results (Amended Attachment).pdf 
