[PETONE] QoQ Cumulative Quarter Result on 2016-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 5,864 2,904 10,363 7,181 5,073 2,455 11,811 -37.17% QoQ % 101.93% -71.98% 44.31% 41.55% 106.64% -79.21% - Horiz. % 49.65% 24.59% 87.74% 60.80% 42.95% 20.79% 100.00%
PBT 1,618 702 722 2,094 3,676 3,558 4,749 -51.06% QoQ % 130.48% -2.77% -65.52% -43.04% 3.32% -25.08% - Horiz. % 34.07% 14.78% 15.20% 44.09% 77.41% 74.92% 100.00%
Tax 0 0 -20 -10 -10 -5 -19 - QoQ % 0.00% 0.00% -100.00% 0.00% -100.00% 73.68% - Horiz. % -0.00% -0.00% 105.26% 52.63% 52.63% 26.32% 100.00%
NP 1,618 702 702 2,084 3,666 3,553 4,730 -50.93% QoQ % 130.48% 0.00% -66.31% -43.15% 3.18% -24.88% - Horiz. % 34.21% 14.84% 14.84% 44.06% 77.51% 75.12% 100.00%
NP to SH 1,618 702 702 2,084 3,666 3,553 4,730 -50.93% QoQ % 130.48% 0.00% -66.31% -43.15% 3.18% -24.88% - Horiz. % 34.21% 14.84% 14.84% 44.06% 77.51% 75.12% 100.00%
Tax Rate - % - % 2.77 % 0.48 % 0.27 % 0.14 % 0.40 % - QoQ % 0.00% 0.00% 477.08% 77.78% 92.86% -65.00% - Horiz. % 0.00% 0.00% 692.50% 120.00% 67.50% 35.00% 100.00%
Total Cost 4,246 2,202 9,661 5,097 1,407 -1,098 7,081 -28.78% QoQ % 92.82% -77.21% 89.54% 262.26% 228.14% -115.51% - Horiz. % 59.96% 31.10% 136.44% 71.98% 19.87% -15.51% 100.00%
Net Worth -111,857 -105,338 -103,494 -100,105 -106,817 -110,051 -98,603 8.73% QoQ % -6.19% -1.78% -3.39% 6.28% 2.94% -11.61% - Horiz. % 113.44% 106.83% 104.96% 101.52% 108.33% 111.61% 100.00%
Dividend 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth -111,857 -105,338 -103,494 -100,105 -106,817 -110,051 -98,603 8.73% QoQ % -6.19% -1.78% -3.39% 6.28% 2.94% -11.61% - Horiz. % 113.44% 106.83% 104.96% 101.52% 108.33% 111.61% 100.00%
NOSH 50,804 50,804 50,804 50,804 50,804 50,829 50,805 -0.00% QoQ % 0.00% 0.00% 0.00% 0.00% -0.05% 0.05% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.05% 100.00%
Ratio Analysis 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 27.59 % 24.17 % 6.77 % 29.02 % 72.26 % 144.73 % 40.05 % -21.91% QoQ % 14.15% 257.02% -76.67% -59.84% -50.07% 261.37% - Horiz. % 68.89% 60.35% 16.90% 72.46% 180.42% 361.37% 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 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 11.54 5.72 20.40 14.13 9.99 4.83 23.25 -37.18% QoQ % 101.75% -71.96% 44.37% 41.44% 106.83% -79.23% - Horiz. % 49.63% 24.60% 87.74% 60.77% 42.97% 20.77% 100.00%
EPS 3.18 1.38 1.38 4.10 7.22 6.99 9.31 -50.98% QoQ % 130.43% 0.00% -66.34% -43.21% 3.29% -24.92% - Horiz. % 34.16% 14.82% 14.82% 44.04% 77.55% 75.08% 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 -2.2017 -2.0734 -2.0371 -1.9704 -2.1025 -2.1651 -1.9408 8.73% QoQ % -6.19% -1.78% -3.39% 6.28% 2.89% -11.56% - Horiz. % 113.44% 106.83% 104.96% 101.53% 108.33% 111.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 11.54 5.72 20.40 14.13 9.99 4.83 23.25 -37.18% QoQ % 101.75% -71.96% 44.37% 41.44% 106.83% -79.23% - Horiz. % 49.63% 24.60% 87.74% 60.77% 42.97% 20.77% 100.00%
EPS 3.18 1.38 1.38 4.10 7.22 6.99 9.31 -50.98% QoQ % 130.43% 0.00% -66.34% -43.21% 3.29% -24.92% - Horiz. % 34.16% 14.82% 14.82% 44.04% 77.55% 75.08% 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 -2.2017 -2.0734 -2.0371 -1.9704 -2.1025 -2.1662 -1.9408 8.73% QoQ % -6.19% -1.78% -3.39% 6.28% 2.94% -11.61% - Horiz. % 113.44% 106.83% 104.96% 101.53% 108.33% 111.61% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 -
P/RPS 0.48 0.96 0.27 0.39 0.55 1.14 0.24 58.41% QoQ % -50.00% 255.56% -30.77% -29.09% -51.75% 375.00% - Horiz. % 200.00% 400.00% 112.50% 162.50% 229.17% 475.00% 100.00%
P/EPS 1.73 3.98 3.98 1.34 0.76 0.79 0.59 104.20% QoQ % -56.53% 0.00% 197.01% 76.32% -3.80% 33.90% - Horiz. % 293.22% 674.58% 674.58% 227.12% 128.81% 133.90% 100.00%
EY 57.90 25.12 25.12 74.58 131.20 127.09 169.27 -50.93% QoQ % 130.49% 0.00% -66.32% -43.16% 3.23% -24.92% - Horiz. % 34.21% 14.84% 14.84% 44.06% 77.51% 75.08% 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 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 29/08/16 26/05/16 25/02/16 25/11/15 27/08/15 -
Price 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 -
P/RPS 0.48 0.96 0.27 0.39 0.55 1.14 0.24 58.41% QoQ % -50.00% 255.56% -30.77% -29.09% -51.75% 375.00% - Horiz. % 200.00% 400.00% 112.50% 162.50% 229.17% 475.00% 100.00%
P/EPS 1.73 3.98 3.98 1.34 0.76 0.79 0.59 104.20% QoQ % -56.53% 0.00% 197.01% 76.32% -3.80% 33.90% - Horiz. % 293.22% 674.58% 674.58% 227.12% 128.81% 133.90% 100.00%
EY 57.90 25.12 25.12 74.58 131.20 127.09 169.27 -50.93% QoQ % 130.49% 0.00% -66.32% -43.16% 3.23% -24.92% - Horiz. % 34.21% 14.84% 14.84% 44.06% 77.51% 75.08% 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 - Third Quarter Results (Part 1).pdf 
