[PETONE] QoQ TTM Result on 2015-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 9,173 10,075 10,918 11,811 13,109 12,213 8,752 3.18% QoQ % -8.95% -7.72% -7.56% -9.90% 7.34% 39.55% - Horiz. % 104.81% 115.12% 124.75% 134.95% 149.78% 139.55% 100.00%
PBT 2,632 6,069 7,627 4,749 4,248 1,714 -2,222 - QoQ % -56.63% -20.43% 60.60% 11.79% 147.84% 177.14% - Horiz. % -118.45% -273.13% -343.25% -213.73% -191.18% -77.14% 100.00%
Tax -13 -19 -19 -19 -36 -25 -20 -24.94% QoQ % 31.58% 0.00% 0.00% 47.22% -44.00% -25.00% - Horiz. % 65.00% 95.00% 95.00% 95.00% 180.00% 125.00% 100.00%
NP 2,619 6,050 7,608 4,730 4,212 1,689 -2,242 - QoQ % -56.71% -20.48% 60.85% 12.30% 149.38% 175.33% - Horiz. % -116.82% -269.85% -339.34% -210.97% -187.87% -75.33% 100.00%
NP to SH 2,619 6,050 7,608 4,730 4,212 1,689 -2,242 - QoQ % -56.71% -20.48% 60.85% 12.30% 149.38% 175.33% - Horiz. % -116.82% -269.85% -339.34% -210.97% -187.87% -75.33% 100.00%
Tax Rate 0.49 % 0.31 % 0.25 % 0.40 % 0.85 % 1.46 % - % - QoQ % 58.06% 24.00% -37.50% -52.94% -41.78% 0.00% - Horiz. % 33.56% 21.23% 17.12% 27.40% 58.22% 100.00% -
Total Cost 6,554 4,025 3,310 7,081 8,897 10,524 10,994 -29.15% QoQ % 62.83% 21.60% -53.26% -20.41% -15.46% -4.28% - Horiz. % 59.61% 36.61% 30.11% 64.41% 80.93% 95.72% 100.00%
Net Worth -100,105 -106,817 -109,997 -98,602 -97,911 -94,258 -90,569 6.90% QoQ % 6.28% 2.89% -11.56% -0.71% -3.88% -4.07% - Horiz. % 110.53% 117.94% 121.45% 108.87% 108.11% 104.07% 100.00%
Dividend 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth -100,105 -106,817 -109,997 -98,602 -97,911 -94,258 -90,569 6.90% QoQ % 6.28% 2.89% -11.56% -0.71% -3.88% -4.07% - Horiz. % 110.53% 117.94% 121.45% 108.87% 108.11% 104.07% 100.00%
NOSH 50,804 50,804 50,804 50,804 50,804 50,804 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 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 28.55 % 60.05 % 69.68 % 40.05 % 32.13 % 13.83 % -25.62 % - QoQ % -52.46% -13.82% 73.98% 24.65% 132.32% 153.98% - Horiz. % -111.44% -234.39% -271.98% -156.32% -125.41% -53.98% 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 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 18.06 19.83 21.49 23.25 25.80 24.04 17.23 3.18% QoQ % -8.93% -7.72% -7.57% -9.88% 7.32% 39.52% - Horiz. % 104.82% 115.09% 124.72% 134.94% 149.74% 139.52% 100.00%
EPS 5.16 11.91 14.97 9.31 8.29 3.32 -4.41 - QoQ % -56.68% -20.44% 60.79% 12.30% 149.70% 175.28% - Horiz. % -117.01% -270.07% -339.46% -211.11% -187.98% -75.28% 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 -1.9704 -2.1025 -2.1651 -1.9408 -1.9272 -1.8553 -1.7827 6.90% QoQ % 6.28% 2.89% -11.56% -0.71% -3.88% -4.07% - Horiz. % 110.53% 117.94% 121.45% 108.87% 108.11% 104.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 18.06 19.83 21.49 23.25 25.80 24.04 17.23 3.18% QoQ % -8.93% -7.72% -7.57% -9.88% 7.32% 39.52% - Horiz. % 104.82% 115.09% 124.72% 134.94% 149.74% 139.52% 100.00%
EPS 5.16 11.91 14.97 9.31 8.29 3.32 -4.41 - QoQ % -56.68% -20.44% 60.79% 12.30% 149.70% 175.28% - Horiz. % -117.01% -270.07% -339.46% -211.11% -187.98% -75.28% 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 -1.9704 -2.1025 -2.1651 -1.9408 -1.9272 -1.8553 -1.7827 6.90% QoQ % 6.28% 2.89% -11.56% -0.71% -3.88% -4.07% - Horiz. % 110.53% 117.94% 121.45% 108.87% 108.11% 104.07% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 -
P/RPS 0.30 0.28 0.26 0.24 0.21 0.23 0.32 -4.21% QoQ % 7.14% 7.69% 8.33% 14.29% -8.70% -28.12% - Horiz. % 93.75% 87.50% 81.25% 75.00% 65.62% 71.88% 100.00%
P/EPS 1.07 0.46 0.37 0.59 0.66 1.65 -1.25 - QoQ % 132.61% 24.32% -37.29% -10.61% -60.00% 232.00% - Horiz. % -85.60% -36.80% -29.60% -47.20% -52.80% -132.00% 100.00%
EY 93.73 216.51 272.27 169.28 150.74 60.45 -80.24 - QoQ % -56.71% -20.48% 60.84% 12.30% 149.36% 175.34% - Horiz. % -116.81% -269.83% -339.32% -210.97% -187.86% -75.34% 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 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 25/02/16 25/11/15 27/08/15 07/05/15 26/02/15 28/11/14 -
Price 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 0.0550 -
P/RPS 0.30 0.28 0.26 0.24 0.21 0.23 0.32 -4.21% QoQ % 7.14% 7.69% 8.33% 14.29% -8.70% -28.12% - Horiz. % 93.75% 87.50% 81.25% 75.00% 65.62% 71.88% 100.00%
P/EPS 1.07 0.46 0.37 0.59 0.66 1.65 -1.25 - QoQ % 132.61% 24.32% -37.29% -10.61% -60.00% 232.00% - Horiz. % -85.60% -36.80% -29.60% -47.20% -52.80% -132.00% 100.00%
EY 93.73 216.51 272.27 169.28 150.74 60.45 -80.24 - QoQ % -56.71% -20.48% 60.84% 12.30% 149.36% 175.34% - Horiz. % -116.81% -269.83% -339.32% -210.97% -187.86% -75.34% 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 Fourth Quarter Results.pdf 
