[PETONE] QoQ Annualized Quarter Result on 2010-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 30,334 30,544 30,987 28,717 25,108 28,960 63,731 -38.96% QoQ % -0.69% -1.43% 7.90% 14.38% -13.30% -54.56% - Horiz. % 47.60% 47.93% 48.62% 45.06% 39.40% 45.44% 100.00%
PBT -17,566 -6,328 -2,446 977 1,368 328 -2,177 300.77% QoQ % -177.59% -158.71% -350.27% -28.56% 317.07% 115.07% - Horiz. % 806.89% 290.68% 112.36% -44.89% -62.84% -15.07% 100.00%
Tax 2,178 4,560 -1,097 -132 -660 -1,156 -2,130 - QoQ % -52.24% 515.68% -731.06% 80.00% 42.91% 45.73% - Horiz. % -102.25% -214.08% 51.50% 6.20% 30.99% 54.27% 100.00%
NP -15,388 -1,768 -3,543 845 708 -828 -4,307 133.17% QoQ % -770.36% 50.10% -519.12% 19.40% 185.51% 80.78% - Horiz. % 357.28% 41.05% 82.26% -19.63% -16.44% 19.22% 100.00%
NP to SH -15,388 -272 -2,699 16 708 -1,516 -4,969 112.02% QoQ % -5,557.35% 89.92% -16,968.75% -97.74% 146.70% 69.49% - Horiz. % 309.68% 5.47% 54.32% -0.32% -14.25% 30.51% 100.00%
Tax Rate - % - % - % 13.51 % 48.25 % 352.44 % - % - QoQ % 0.00% 0.00% 0.00% -72.00% -86.31% 0.00% - Horiz. % 0.00% 0.00% 0.00% 3.83% 13.69% 100.00% -
Total Cost 45,722 32,312 34,530 27,872 24,400 29,788 68,038 -23.22% QoQ % 41.50% -6.42% 23.89% 14.23% -18.09% -56.22% - Horiz. % 67.20% 47.49% 50.75% 40.97% 35.86% 43.78% 100.00%
Net Worth 3,432,785 41,303 34,240 1,197 6,111 114,449 52,916 1,502.27% QoQ % 8,211.19% 20.63% 2,759.01% -80.40% -94.66% 116.28% - Horiz. % 6,487.18% 78.05% 64.71% 2.26% 11.55% 216.28% 100.00%
Dividend 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 3,432,785 41,303 34,240 1,197 6,111 114,449 52,916 1,502.27% QoQ % 8,211.19% 20.63% 2,759.01% -80.40% -94.66% 116.28% - Horiz. % 6,487.18% 78.05% 64.71% 2.26% 11.55% 216.28% 100.00%
NOSH 4,543,125 45,333 26,961 875 6,111 84,222 38,546 2,283.09% QoQ % 9,921.60% 68.14% 2,978.05% -85.67% -92.74% 118.50% - Horiz. % 11,786.13% 117.61% 69.94% 2.27% 15.85% 218.50% 100.00%
Ratio Analysis 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -50.73 % -5.79 % -11.43 % 2.94 % 2.82 % -2.86 % -6.76 % 281.90% QoQ % -776.17% 49.34% -488.78% 4.26% 198.60% 57.69% - Horiz. % 750.44% 85.65% 169.08% -43.49% -41.72% 42.31% 100.00%
ROE -0.45 % -0.66 % -7.88 % 1.34 % 11.59 % -1.32 % -9.39 % -86.73% QoQ % 31.82% 91.62% -688.06% -88.44% 978.03% 85.94% - Horiz. % 4.79% 7.03% 83.92% -14.27% -123.43% 14.06% 100.00%
Per Share 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.67 67.38 114.93 3,278.56 410.86 34.39 165.34 -97.43% QoQ % -99.01% -41.37% -96.49% 697.98% 1,094.71% -79.20% - Horiz. % 0.41% 40.75% 69.51% 1,982.92% 248.49% 20.80% 100.00%
EPS -31.32 -0.60 -6.05 1.83 0.74 -3.28 -10.26 110.01% QoQ % -5,120.00% 90.08% -430.60% 147.30% 122.56% 68.03% - Horiz. % 305.26% 5.85% 58.97% -17.84% -7.21% 31.97% 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 0.7556 0.9111 1.2700 1.3673 1.0000 1.3589 1.3728 -32.76% QoQ % -17.07% -28.26% -7.12% 36.73% -26.41% -1.01% - Horiz. % 55.04% 66.37% 92.51% 99.60% 72.84% 98.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 59.71 60.12 60.99 56.52 49.42 57.00 125.44 -38.95% QoQ % -0.68% -1.43% 7.91% 14.37% -13.30% -54.56% - Horiz. % 47.60% 47.93% 48.62% 45.06% 39.40% 45.44% 100.00%
EPS -30.29 -0.54 -5.31 0.03 1.39 -2.98 -9.78 112.04% QoQ % -5,509.26% 89.83% -17,800.00% -97.84% 146.64% 69.53% - Horiz. % 309.71% 5.52% 54.29% -0.31% -14.21% 30.47% 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 67.5681 0.8130 0.6740 0.0236 0.1203 2.2527 1.0416 1,502.24% QoQ % 8,210.96% 20.62% 2,755.93% -80.38% -94.66% 116.27% - Horiz. % 6,486.95% 78.05% 64.71% 2.27% 11.55% 216.27% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.3900 1.2200 1.3000 1.3300 1.4300 1.4500 1.4600 -
P/RPS 208.18 1.81 1.13 0.04 0.35 4.22 0.88 3,687.16% QoQ % 11,401.66% 60.18% 2,725.00% -88.57% -91.71% 379.55% - Horiz. % 23,656.82% 205.68% 128.41% 4.55% 39.77% 479.55% 100.00%
P/EPS -410.38 -203.33 -12.99 72.81 12.34 -80.56 -11.33 987.59% QoQ % -101.83% -1,465.28% -117.84% 490.03% 115.32% -611.03% - Horiz. % 3,622.07% 1,794.62% 114.65% -642.63% -108.91% 711.03% 100.00%
EY -0.24 -0.49 -7.70 1.37 8.10 -1.24 -8.83 -90.90% QoQ % 51.02% 93.64% -662.04% -83.09% 753.23% 85.96% - Horiz. % 2.72% 5.55% 87.20% -15.52% -91.73% 14.04% 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 1.84 1.34 1.02 0.97 1.43 1.07 1.06 44.29% QoQ % 37.31% 31.37% 5.15% -32.17% 33.64% 0.94% - Horiz. % 173.58% 126.42% 96.23% 91.51% 134.91% 100.94% 100.00%
Price Multiplier on Announcement Date 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 30/11/10 30/08/10 31/05/10 25/02/10 25/11/09 28/08/09 -
Price 1.4700 1.1400 1.2700 1.3300 1.4500 1.3200 1.4500 -
P/RPS 220.16 1.69 1.10 0.04 0.35 3.84 0.88 3,830.69% QoQ % 12,927.22% 53.64% 2,650.00% -88.57% -90.89% 336.36% - Horiz. % 25,018.18% 192.05% 125.00% 4.55% 39.77% 436.36% 100.00%
P/EPS -434.00 -190.00 -12.69 72.81 12.52 -73.33 -11.25 1,034.15% QoQ % -128.42% -1,397.24% -117.43% 481.55% 117.07% -551.82% - Horiz. % 3,857.78% 1,688.89% 112.80% -647.20% -111.29% 651.82% 100.00%
EY -0.23 -0.53 -7.88 1.37 7.99 -1.36 -8.89 -91.19% QoQ % 56.60% 93.27% -675.18% -82.85% 687.50% 84.70% - Horiz. % 2.59% 5.96% 88.64% -15.41% -89.88% 15.30% 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 1.95 1.25 1.00 0.97 1.45 0.97 1.06 49.97% QoQ % 56.00% 25.00% 3.09% -33.10% 49.48% -8.49% - Horiz. % 183.96% 117.92% 94.34% 91.51% 136.79% 91.51% 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
Annoucement Paper 3rd quarter 2010 r5.pdf 
