[PETONE] QoQ Cumulative Quarter Result on 2013-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 0 0 16,036 16,059 14,246 3,375 30,925 - QoQ % 0.00% 0.00% -0.14% 12.73% 322.10% -89.09% - Horiz. % 0.00% 0.00% 51.85% 51.93% 46.07% 10.91% 100.00%
PBT -5,538 -3,279 -70,671 -36,547 -10,704 -6,697 -26,293 -64.57% QoQ % -68.89% 95.36% -93.37% -241.43% -59.83% 74.53% - Horiz. % 21.06% 12.47% 268.78% 139.00% 40.71% 25.47% 100.00%
Tax 19 19 5,332 5,366 -803 773 -10,812 - QoQ % 0.00% -99.64% -0.63% 768.24% -203.88% 107.15% - Horiz. % -0.18% -0.18% -49.32% -49.63% 7.43% -7.15% 100.00%
NP -5,519 -3,260 -65,339 -31,181 -11,507 -5,924 -37,105 -71.89% QoQ % -69.29% 95.01% -109.55% -170.97% -94.24% 84.03% - Horiz. % 14.87% 8.79% 176.09% 84.03% 31.01% 15.97% 100.00%
NP to SH -5,519 -3,260 -65,339 -31,181 -11,507 -5,924 -37,105 -71.89% QoQ % -69.29% 95.01% -109.55% -170.97% -94.24% 84.03% - Horiz. % 14.87% 8.79% 176.09% 84.03% 31.01% 15.97% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 5,519 3,260 81,375 47,240 25,753 9,299 68,030 -81.23% QoQ % 69.29% -95.99% 72.26% 83.43% 176.94% -86.33% - Horiz. % 8.11% 4.79% 119.62% 69.44% 37.86% 13.67% 100.00%
Net Worth - -88,009 -82,842 -46,471 -22,450 -16,964 -12,558 - QoQ % 0.00% -6.24% -78.27% -106.99% -32.34% -35.08% - Horiz. % 0.00% 700.77% 659.63% 370.02% 178.76% 135.08% 100.00%
Dividend 30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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 30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth - -88,009 -82,842 -46,471 -22,450 -16,964 -12,558 - QoQ % 0.00% -6.24% -78.27% -106.99% -32.34% -35.08% - Horiz. % 0.00% 700.77% 659.63% 370.02% 178.76% 135.08% 100.00%
NOSH 50,804 50,804 50,804 50,804 50,804 50,806 50,804 - QoQ % 0.00% 0.00% 0.00% 0.00% -0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.00 % 0.00 % -407.45 % -194.17 % -80.77 % -175.53 % -119.98 % - QoQ % 0.00% 0.00% -109.84% -140.40% 53.99% -46.30% - Horiz. % -0.00% -0.00% 339.60% 161.84% 67.32% 146.30% 100.00%
ROE - % 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 30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS - - 31.56 31.61 28.04 6.64 60.87 - QoQ % 0.00% 0.00% -0.16% 12.73% 322.29% -89.09% - Horiz. % 0.00% 0.00% 51.85% 51.93% 46.07% 10.91% 100.00%
EPS -10.86 -6.42 -128.61 -61.37 -22.65 -11.66 -73.03 -71.90% QoQ % -69.16% 95.01% -109.56% -170.95% -94.25% 84.03% - Horiz. % 14.87% 8.79% 176.11% 84.03% 31.01% 15.97% 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 - -1.7323 -1.6306 -0.9147 -0.4419 -0.3339 -0.2472 - QoQ % 0.00% -6.24% -78.27% -106.99% -32.35% -35.07% - Horiz. % 0.00% 700.77% 659.63% 370.02% 178.76% 135.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499 30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS - - 31.56 31.61 28.04 6.64 60.87 - QoQ % 0.00% 0.00% -0.16% 12.73% 322.29% -89.09% - Horiz. % 0.00% 0.00% 51.85% 51.93% 46.07% 10.91% 100.00%
EPS -10.86 -6.42 -128.61 -61.37 -22.65 -11.66 -73.03 -71.90% QoQ % -69.16% 95.01% -109.56% -170.95% -94.25% 84.03% - Horiz. % 14.87% 8.79% 176.11% 84.03% 31.01% 15.97% 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 - -1.7323 -1.6306 -0.9147 -0.4419 -0.3339 -0.2472 - QoQ % 0.00% -6.24% -78.27% -106.99% -32.35% -35.07% - Horiz. % 0.00% 700.77% 659.63% 370.02% 178.76% 135.07% 100.00%
Price Multiplier on Financial Quarter End Date 30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 30/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.0550 0.0550 0.0550 0.1450 0.1700 0.1800 0.6700 -
P/RPS 0.00 0.00 0.17 0.46 0.61 2.71 1.10 - QoQ % 0.00% 0.00% -63.04% -24.59% -77.49% 146.36% - Horiz. % 0.00% 0.00% 15.45% 41.82% 55.45% 246.36% 100.00%
P/EPS -0.51 -0.86 -0.04 -0.24 -0.75 -1.54 -0.92 -32.49% QoQ % 40.70% -2,050.00% 83.33% 68.00% 51.30% -67.39% - Horiz. % 55.43% 93.48% 4.35% 26.09% 81.52% 167.39% 100.00%
EY -197.51 -116.67 -2,338.32 -423.27 -133.23 -64.78 -109.01 48.57% QoQ % -69.29% 95.01% -452.44% -217.70% -105.67% 40.57% - Horiz. % 181.19% 107.03% 2,145.05% 388.29% 122.22% 59.43% 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 30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date - 20/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.0000 0.0550 0.0550 0.0550 0.1500 0.1700 0.5100 -
P/RPS 0.00 0.00 0.17 0.17 0.53 2.56 0.84 - QoQ % 0.00% 0.00% 0.00% -67.92% -79.30% 204.76% - Horiz. % 0.00% 0.00% 20.24% 20.24% 63.10% 304.76% 100.00%
P/EPS 0.00 -0.86 -0.04 -0.09 -0.66 -1.46 -0.70 - QoQ % 0.00% -2,050.00% 55.56% 86.36% 54.79% -108.57% - Horiz. % -0.00% 122.86% 5.71% 12.86% 94.29% 208.57% 100.00%
EY 0.00 -116.67 -2,338.32 -1,115.89 -151.00 -68.59 -143.20 - QoQ % 0.00% 95.01% -109.55% -639.00% -120.15% 52.10% - Horiz. % -0.00% 81.47% 1,632.91% 779.25% 105.45% 47.90% 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
(49) Attachment - Third Quarter Results (310313).pdf 
