[PETONE] QoQ TTM Result on 2013-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 0 1,813 12,684 16,059 23,596 29,184 25,954 - QoQ % 0.00% -85.71% -21.02% -31.94% -19.15% 12.45% - Horiz. % 0.00% 6.99% 48.87% 61.87% 90.91% 112.45% 100.00%
PBT -41,921 -65,505 -67,253 -70,671 -66,629 -41,738 -38,934 6.08% QoQ % 36.00% 2.60% 4.84% -6.07% -59.64% -7.20% - Horiz. % 107.67% 168.25% 172.74% 181.51% 171.13% 107.20% 100.00%
Tax -15 6,154 4,578 5,332 -4,185 -10,306 -8,505 -99.37% QoQ % -100.24% 34.43% -14.14% 227.41% 59.39% -21.18% - Horiz. % 0.18% -72.36% -53.83% -62.69% 49.21% 121.18% 100.00%
NP -41,936 -59,351 -62,675 -65,339 -70,814 -52,044 -47,439 -9.38% QoQ % 29.34% 5.30% 4.08% 7.73% -36.07% -9.71% - Horiz. % 88.40% 125.11% 132.12% 137.73% 149.27% 109.71% 100.00%
NP to SH -41,936 -59,351 -62,675 -65,339 -70,814 -52,044 -47,439 -9.38% QoQ % 29.34% 5.30% 4.08% 7.73% -36.07% -9.71% - Horiz. % 88.40% 125.11% 132.12% 137.73% 149.27% 109.71% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 41,936 61,164 75,359 81,398 94,410 81,228 73,393 -36.05% QoQ % -31.44% -18.84% -7.42% -13.78% 16.23% 10.68% - Horiz. % 57.14% 83.34% 102.68% 110.91% 128.64% 110.68% 100.00%
Net Worth -90,894 - -88,009 -82,842 -46,476 -22,448 -16,963 282.17% QoQ % 0.00% 0.00% -6.24% -78.24% -107.03% -32.33% - Horiz. % 535.82% 0.00% 518.81% 488.35% 273.98% 132.33% 100.00%
Dividend 31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 0 0 0 0 0 0 0 - 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 31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth -90,894 - -88,009 -82,842 -46,476 -22,448 -16,963 282.17% QoQ % 0.00% 0.00% -6.24% -78.24% -107.03% -32.33% - Horiz. % 535.82% 0.00% 518.81% 488.35% 273.98% 132.33% 100.00%
NOSH 50,804 50,804 50,804 50,804 50,810 50,800 50,804 - QoQ % 0.00% 0.00% 0.00% -0.01% 0.02% -0.01% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.01% 99.99% 100.00%
Ratio Analysis 31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.00 % -3,273.63 % -494.13 % -406.87 % -300.11 % -178.33 % -182.78 % - QoQ % 0.00% -562.50% -21.45% -35.57% -68.29% 2.43% - Horiz. % -0.00% 1,791.02% 270.34% 222.60% 164.19% 97.57% 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 31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS - 3.57 24.97 31.61 46.44 57.45 51.09 - QoQ % 0.00% -85.70% -21.01% -31.93% -19.16% 12.45% - Horiz. % 0.00% 6.99% 48.87% 61.87% 90.90% 112.45% 100.00%
EPS -82.54 -116.82 -123.36 -128.61 -139.37 -102.45 -93.37 -9.38% QoQ % 29.34% 5.30% 4.08% 7.72% -36.04% -9.72% - Horiz. % 88.40% 125.12% 132.12% 137.74% 149.27% 109.72% 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 -1.7891 - -1.7323 -1.6306 -0.9147 -0.4419 -0.3339 282.17% QoQ % 0.00% 0.00% -6.24% -78.27% -106.99% -32.35% - Horiz. % 535.82% 0.00% 518.81% 488.35% 273.94% 132.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499 31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS - 3.57 24.97 31.61 46.44 57.44 51.09 - QoQ % 0.00% -85.70% -21.01% -31.93% -19.15% 12.43% - Horiz. % 0.00% 6.99% 48.87% 61.87% 90.90% 112.43% 100.00%
EPS -82.54 -116.82 -123.36 -128.61 -139.38 -102.44 -93.37 -9.38% QoQ % 29.34% 5.30% 4.08% 7.73% -36.06% -9.71% - Horiz. % 88.40% 125.12% 132.12% 137.74% 149.28% 109.71% 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 -1.7891 - -1.7323 -1.6306 -0.9148 -0.4419 -0.3339 282.17% QoQ % 0.00% 0.00% -6.24% -78.25% -107.02% -32.35% - Horiz. % 535.82% 0.00% 518.81% 488.35% 273.97% 132.35% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/12/13 30/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.0550 0.0550 0.0550 0.0550 0.1450 0.1700 0.1800 -
P/RPS 0.00 1.54 0.22 0.17 0.31 0.30 0.35 - QoQ % 0.00% 600.00% 29.41% -45.16% 3.33% -14.29% - Horiz. % 0.00% 440.00% 62.86% 48.57% 88.57% 85.71% 100.00%
P/EPS -0.07 -0.05 -0.04 -0.04 -0.10 -0.17 -0.19 -54.96% QoQ % -40.00% -25.00% 0.00% 60.00% 41.18% 10.53% - Horiz. % 36.84% 26.32% 21.05% 21.05% 52.63% 89.47% 100.00%
EY -1,500.79 -2,124.03 -2,242.99 -2,338.32 -961.16 -602.63 -518.75 133.61% QoQ % 29.34% 5.30% 4.08% -143.28% -59.49% -16.17% - Horiz. % 289.31% 409.45% 432.38% 450.76% 185.28% 116.17% 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 31/12/13 30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date - - 20/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.0000 0.0000 0.0550 0.0550 0.0550 0.1500 0.1700 -
P/RPS 0.00 0.00 0.22 0.17 0.12 0.26 0.33 - QoQ % 0.00% 0.00% 29.41% 41.67% -53.85% -21.21% - Horiz. % 0.00% 0.00% 66.67% 51.52% 36.36% 78.79% 100.00%
P/EPS 0.00 0.00 -0.04 -0.04 -0.04 -0.15 -0.18 - QoQ % 0.00% 0.00% 0.00% 0.00% 73.33% 16.67% - Horiz. % -0.00% -0.00% 22.22% 22.22% 22.22% 83.33% 100.00%
EY 0.00 0.00 -2,242.99 -2,338.32 -2,533.96 -682.98 -549.26 - QoQ % 0.00% 0.00% 4.08% 7.72% -271.02% -24.35% - Horiz. % -0.00% -0.00% 408.37% 425.72% 461.34% 124.35% 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
(73) Attachment - Fourth Quarter Result.pdf 
