[PETONE] QoQ Annualized Quarter Result on 2014-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 9,820 11,811 13,092 13,618 13,392 5,404 2,818 129.64% QoQ % -16.86% -9.78% -3.86% 1.69% 147.82% 91.72% - Horiz. % 348.39% 419.03% 464.48% 483.14% 475.12% 191.72% 100.00%
PBT 14,232 4,749 5,614 4,714 2,720 -6,181 -8,290 - QoQ % 199.68% -15.42% 19.11% 73.31% 144.01% 25.45% - Horiz. % -171.66% -57.28% -67.72% -56.86% -32.81% 74.55% 100.00%
Tax -20 -19 -21 -20 -20 4 32 - QoQ % -5.26% 10.94% -6.67% 0.00% -600.00% -87.50% - Horiz. % -62.50% -59.38% -66.67% -62.50% -62.50% 12.50% 100.00%
NP 14,212 4,730 5,593 4,694 2,700 -6,177 -8,258 - QoQ % 200.47% -15.44% 19.16% 73.85% 143.71% 25.21% - Horiz. % -172.09% -57.27% -67.73% -56.84% -32.69% 74.79% 100.00%
NP to SH 14,212 4,730 5,593 4,694 2,700 -6,177 -8,258 - QoQ % 200.47% -15.44% 19.16% 73.85% 143.71% 25.21% - Horiz. % -172.09% -57.27% -67.73% -56.84% -32.69% 74.79% 100.00%
Tax Rate 0.14 % 0.40 % 0.38 % 0.42 % 0.74 % - % - % - QoQ % -65.00% 5.26% -9.52% -43.24% 0.00% 0.00% - Horiz. % 18.92% 54.05% 51.35% 56.76% 100.00% - -
Total Cost -4,392 7,081 7,498 8,924 10,692 11,581 11,077 - QoQ % -162.03% -5.57% -15.97% -16.54% -7.68% 4.55% - Horiz. % -39.65% 63.92% 67.69% 80.56% 96.52% 104.55% 100.00%
Net Worth -110,051 -98,603 -97,911 -94,258 -90,475 -89,762 -91,215 13.32% QoQ % -11.61% -0.71% -3.88% -4.18% -0.79% 1.59% - Horiz. % 120.65% 108.10% 107.34% 103.34% 99.19% 98.41% 100.00%
Dividend 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth -110,051 -98,603 -97,911 -94,258 -90,475 -89,762 -91,215 13.32% QoQ % -11.61% -0.71% -3.88% -4.18% -0.79% 1.59% - Horiz. % 120.65% 108.10% 107.34% 103.34% 99.19% 98.41% 100.00%
NOSH 50,829 50,805 50,804 50,804 50,751 50,804 50,804 0.03% QoQ % 0.05% 0.00% 0.00% 0.10% -0.10% 0.00% - Horiz. % 100.05% 100.00% 100.00% 100.00% 99.90% 100.00% 100.00%
Ratio Analysis 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 144.73 % 40.05 % 42.72 % 34.47 % 20.16 % -114.30 % -293.00 % - QoQ % 261.37% -6.25% 23.93% 70.98% 117.64% 60.99% - Horiz. % -49.40% -13.67% -14.58% -11.76% -6.88% 39.01% 100.00%
ROE 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. % - - - - - - -
Per Share 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 19.32 23.25 25.77 26.80 26.39 10.64 5.55 129.52% QoQ % -16.90% -9.78% -3.84% 1.55% 148.03% 91.71% - Horiz. % 348.11% 418.92% 464.32% 482.88% 475.50% 191.71% 100.00%
EPS 27.96 9.31 11.01 9.24 5.32 -12.16 -16.25 - QoQ % 200.32% -15.44% 19.16% 73.68% 143.75% 25.17% - Horiz. % -172.06% -57.29% -67.75% -56.86% -32.74% 74.83% 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 -2.1651 -1.9408 -1.9272 -1.8553 -1.7827 -1.7668 -1.7954 13.28% QoQ % -11.56% -0.71% -3.88% -4.07% -0.90% 1.59% - Horiz. % 120.59% 108.10% 107.34% 103.34% 99.29% 98.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 19.33 23.25 25.77 26.80 26.36 10.64 5.55 129.60% QoQ % -16.86% -9.78% -3.84% 1.67% 147.74% 91.71% - Horiz. % 348.29% 418.92% 464.32% 482.88% 474.95% 191.71% 100.00%
EPS 27.97 9.31 11.01 9.24 5.31 -12.16 -16.25 - QoQ % 200.43% -15.44% 19.16% 74.01% 143.67% 25.17% - Horiz. % -172.12% -57.29% -67.75% -56.86% -32.68% 74.83% 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 -2.1662 -1.9408 -1.9272 -1.8553 -1.7808 -1.7668 -1.7954 13.32% QoQ % -11.61% -0.71% -3.88% -4.18% -0.79% 1.59% - Horiz. % 120.65% 108.10% 107.34% 103.34% 99.19% 98.41% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 -
P/RPS 0.28 0.24 0.21 0.21 0.21 0.52 0.99 -56.88% QoQ % 16.67% 14.29% 0.00% 0.00% -59.62% -47.47% - Horiz. % 28.28% 24.24% 21.21% 21.21% 21.21% 52.53% 100.00%
P/EPS 0.20 0.59 0.50 0.60 1.03 -0.45 -0.34 - QoQ % -66.10% 18.00% -16.67% -41.75% 328.89% -32.35% - Horiz. % -58.82% -173.53% -147.06% -176.47% -302.94% 132.35% 100.00%
EY 508.36 169.27 200.17 167.99 96.73 -221.06 -295.56 - QoQ % 200.32% -15.44% 19.16% 73.67% 143.76% 25.21% - Horiz. % -172.00% -57.27% -67.73% -56.84% -32.73% 74.79% 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 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Price Multiplier on Announcement Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 27/08/15 07/05/15 26/02/15 28/11/14 27/08/14 29/05/14 -
Price 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 -
P/RPS 0.28 0.24 0.21 0.21 0.21 0.52 0.99 -56.88% QoQ % 16.67% 14.29% 0.00% 0.00% -59.62% -47.47% - Horiz. % 28.28% 24.24% 21.21% 21.21% 21.21% 52.53% 100.00%
P/EPS 0.20 0.59 0.50 0.60 1.03 -0.45 -0.34 - QoQ % -66.10% 18.00% -16.67% -41.75% 328.89% -32.35% - Horiz. % -58.82% -173.53% -147.06% -176.47% -302.94% 132.35% 100.00%
EY 508.36 169.27 200.17 167.99 96.73 -221.06 -295.56 - QoQ % 200.32% -15.44% 19.16% 73.67% 143.76% 25.21% - Horiz. % -172.00% -57.27% -67.73% -56.84% -32.73% 74.79% 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 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
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
PETONE Second Quarter Results.pdf 
