[PETONE] YoY Cumulative Quarter Result on 2012-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 2,455 3,348 0 3,375 8,346 7,636 7,240 -16.49% YoY % -26.67% 0.00% 0.00% -59.56% 9.30% 5.47% - Horiz. % 33.91% 46.24% 0.00% 46.62% 115.28% 105.47% 100.00%
PBT 3,558 680 -3,279 -6,697 5,944 -1,582 82 87.40% YoY % 423.24% 120.74% 51.04% -212.67% 475.73% -2,029.27% - Horiz. % 4,339.02% 829.27% -3,998.78% -8,167.07% 7,248.78% -1,929.27% 100.00%
Tax -5 -5 19 773 -1,534 1,140 -289 -49.13% YoY % 0.00% -126.32% -97.54% 150.39% -234.56% 494.46% - Horiz. % 1.73% 1.73% -6.57% -267.47% 530.80% -394.46% 100.00%
NP 3,553 675 -3,260 -5,924 4,410 -442 -207 - YoY % 426.37% 120.71% 44.97% -234.33% 1,097.74% -113.53% - Horiz. % -1,716.43% -326.09% 1,574.88% 2,861.84% -2,130.43% 213.53% 100.00%
NP to SH 3,553 675 -3,260 -5,924 4,410 -68 -379 - YoY % 426.37% 120.71% 44.97% -234.33% 6,585.29% 82.06% - Horiz. % -937.47% -178.10% 860.16% 1,563.06% -1,163.59% 17.94% 100.00%
Tax Rate 0.14 % 0.74 % - % - % 25.81 % - % 352.44 % -72.87% YoY % -81.08% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.04% 0.21% 0.00% 0.00% 7.32% 0.00% 100.00%
Total Cost -1,098 2,673 3,260 9,299 3,936 8,078 7,447 - YoY % -141.08% -18.01% -64.94% 136.26% -51.28% 8.47% - Horiz. % -14.74% 35.89% 43.78% 124.87% 52.85% 108.47% 100.00%
Net Worth -110,051 -90,569 -88,009 -16,964 30,245 41,303 114,449 - YoY % -21.51% -2.91% -418.79% -156.09% -26.77% -63.91% - Horiz. % -96.16% -79.14% -76.90% -14.82% 26.43% 36.09% 100.00%
Dividend 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth -110,051 -90,569 -88,009 -16,964 30,245 41,303 114,449 - YoY % -21.51% -2.91% -418.79% -156.09% -26.77% -63.91% - Horiz. % -96.16% -79.14% -76.90% -14.82% 26.43% 36.09% 100.00%
NOSH 50,829 50,804 50,804 50,806 50,806 45,333 84,222 -8.07% YoY % 0.05% 0.00% -0.00% -0.00% 12.07% -46.17% - Horiz. % 60.35% 60.32% 60.32% 60.32% 60.32% 53.83% 100.00%
Ratio Analysis 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 144.73 % 20.16 % 0.00 % -175.53 % 52.84 % -5.79 % -2.86 % - YoY % 617.91% 0.00% 0.00% -432.19% 1,012.61% -102.45% - Horiz. % -5,060.49% -704.90% -0.00% 6,137.41% -1,847.55% 202.45% 100.00%
ROE 0.00 % 0.00 % 0.00 % 0.00 % 14.58 % -0.16 % -0.33 % - YoY % 0.00% 0.00% 0.00% 0.00% 9,212.50% 51.52% - Horiz. % -0.00% -0.00% -0.00% -0.00% -4,418.18% 48.48% 100.00%
Per Share 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 4.83 6.59 - 6.64 16.43 16.84 8.60 -9.16% YoY % -26.71% 0.00% 0.00% -59.59% -2.43% 95.81% - Horiz. % 56.16% 76.63% 0.00% 77.21% 191.05% 195.81% 100.00%
EPS 6.99 1.33 -6.42 -11.66 8.68 -0.15 -0.82 - YoY % 425.56% 120.72% 44.94% -234.33% 5,886.67% 81.71% - Horiz. % -852.44% -162.20% 782.93% 1,421.95% -1,058.54% 18.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS -2.1651 -1.7827 -1.7323 -0.3339 0.5953 0.9111 1.3589 - YoY % -21.45% -2.91% -418.81% -156.09% -34.66% -32.95% - Horiz. % -159.33% -131.19% -127.48% -24.57% 43.81% 67.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 4.83 6.59 - 6.64 16.43 15.03 14.25 -16.49% YoY % -26.71% 0.00% 0.00% -59.59% 9.31% 5.47% - Horiz. % 33.89% 46.25% 0.00% 46.60% 115.30% 105.47% 100.00%
EPS 6.99 1.33 -6.42 -11.66 8.68 -0.13 -0.75 - YoY % 425.56% 120.72% 44.94% -234.33% 6,776.92% 82.67% - Horiz. % -932.00% -177.33% 856.00% 1,554.67% -1,157.33% 17.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS -2.1662 -1.7827 -1.7323 -0.3339 0.5953 0.8130 2.2527 - YoY % -21.51% -2.91% -418.81% -156.09% -26.78% -63.91% - Horiz. % -96.16% -79.14% -76.90% -14.82% 26.43% 36.09% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.0550 0.0550 0.0550 0.1800 1.1700 1.2200 1.4500 -
P/RPS 1.14 0.83 0.00 2.71 7.12 7.24 16.87 -36.17% YoY % 37.35% 0.00% 0.00% -61.94% -1.66% -57.08% - Horiz. % 6.76% 4.92% 0.00% 16.06% 42.21% 42.92% 100.00%
P/EPS 0.79 4.14 -0.86 -1.54 13.48 -813.33 -322.22 - YoY % -80.92% 581.40% 44.16% -111.42% 101.66% -152.41% - Horiz. % -0.25% -1.28% 0.27% 0.48% -4.18% 252.41% 100.00%
EY 127.09 24.16 -116.67 -64.78 7.42 -0.12 -0.31 - YoY % 426.03% 120.71% -80.10% -973.05% 6,283.33% 61.29% - Horiz. % -40,996.77% -7,793.55% 37,635.48% 20,896.77% -2,393.55% 38.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.00 0.00 1.97 1.34 1.07 - YoY % 0.00% 0.00% 0.00% 0.00% 47.01% 25.23% - Horiz. % 0.00% 0.00% 0.00% 0.00% 184.11% 125.23% 100.00%
Price Multiplier on Announcement Date 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 28/11/14 20/11/13 30/11/12 02/07/12 30/11/10 25/11/09 -
Price 0.0550 0.0550 0.0550 0.1700 0.6900 1.1400 1.3200 -
P/RPS 1.14 0.83 0.00 2.56 4.20 6.77 15.36 -35.16% YoY % 37.35% 0.00% 0.00% -39.05% -37.96% -55.92% - Horiz. % 7.42% 5.40% 0.00% 16.67% 27.34% 44.08% 100.00%
P/EPS 0.79 4.14 -0.86 -1.46 7.95 -760.00 -293.33 - YoY % -80.92% 581.40% 41.10% -118.36% 101.05% -159.09% - Horiz. % -0.27% -1.41% 0.29% 0.50% -2.71% 259.09% 100.00%
EY 127.09 24.16 -116.67 -68.59 12.58 -0.13 -0.34 - YoY % 426.03% 120.71% -70.10% -645.23% 9,776.92% 61.76% - Horiz. % -37,379.41% -7,105.88% 34,314.71% 20,173.53% -3,700.00% 38.24% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.00 0.00 1.16 1.25 0.97 - YoY % 0.00% 0.00% 0.00% 0.00% -7.20% 28.87% - Horiz. % 0.00% 0.00% 0.00% 0.00% 119.59% 128.87% 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
(50) PORB 1st Quarterly Results 300912 (Final).pdf 
