[PETONE] YoY Cumulative Quarter Result on 2009-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 23,388 22,720 21,538 46,938 36,813 68,220 73,379 -17.34% YoY % 2.94% 5.49% -54.11% 27.50% -46.04% -7.03% - Horiz. % 31.87% 30.96% 29.35% 63.97% 50.17% 92.97% 100.00%
PBT 3,789 -12,345 733 -1,848 -970 1,487 -2,950 - YoY % 130.69% -1,784.17% 139.66% -90.52% -165.23% 150.41% - Horiz. % -128.44% 418.47% -24.85% 62.64% 32.88% -50.41% 100.00%
Tax -1,261 811 -99 -5,542 -1,311 -467 -207 35.11% YoY % -255.49% 919.19% 98.21% -322.73% -180.73% -125.60% - Horiz. % 609.18% -391.79% 47.83% 2,677.29% 633.33% 225.60% 100.00%
NP 2,528 -11,534 634 -7,390 -2,281 1,020 -3,157 - YoY % 121.92% -1,919.24% 108.58% -223.98% -323.63% 132.31% - Horiz. % -80.08% 365.35% -20.08% 234.08% 72.25% -32.31% 100.00%
NP to SH 2,528 -11,160 12 -7,510 -2,281 1,020 -3,157 - YoY % 122.65% -93,100.00% 100.16% -229.24% -323.63% 132.31% - Horiz. % -80.08% 353.50% -0.38% 237.88% 72.25% -32.31% 100.00%
Tax Rate 33.28 % - % 13.51 % - % - % 31.41 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 105.95% 0.00% 43.01% 0.00% 0.00% 100.00% -
Total Cost 20,860 34,254 20,904 54,328 39,094 67,200 76,536 -19.46% YoY % -39.10% 63.86% -61.52% 38.97% -41.82% -12.20% - Horiz. % 27.26% 44.76% 27.31% 70.98% 51.08% 87.80% 100.00%
Net Worth 28,247 34,098 1,197 60,246 72,907 77,108 72,094 -14.45% YoY % -17.16% 2,747.17% -98.01% -17.37% -5.45% 6.95% - Horiz. % 39.18% 47.30% 1.66% 83.57% 101.13% 106.95% 100.00%
Dividend 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 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 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 28,247 34,098 1,197 60,246 72,907 77,108 72,094 -14.45% YoY % -17.16% 2,747.17% -98.01% -17.37% -5.45% 6.95% - Horiz. % 39.18% 47.30% 1.66% 83.57% 101.13% 106.95% 100.00%
NOSH 50,804 48,712 875 42,670 42,007 41,975 41,981 3.23% YoY % 4.30% 5,461.33% -97.95% 1.58% 0.08% -0.01% - Horiz. % 121.02% 116.03% 2.09% 101.64% 100.06% 99.99% 100.00%
Ratio Analysis 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 10.81 % -50.77 % 2.94 % -15.74 % -6.20 % 1.50 % -4.30 % - YoY % 121.29% -1,826.87% 118.68% -153.87% -513.33% 134.88% - Horiz. % -251.40% 1,180.70% -68.37% 366.05% 144.19% -34.88% 100.00%
ROE 8.95 % -32.73 % 1.00 % -12.47 % -3.13 % 1.32 % -4.38 % - YoY % 127.34% -3,373.00% 108.02% -298.40% -337.12% 130.14% - Horiz. % -204.34% 747.26% -22.83% 284.70% 71.46% -30.14% 100.00%
Per Share 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 46.03 46.64 2,458.92 110.00 87.63 162.52 174.79 -19.92% YoY % -1.31% -98.10% 2,135.38% 25.53% -46.08% -7.02% - Horiz. % 26.33% 26.68% 1,406.79% 62.93% 50.13% 92.98% 100.00%
EPS 4.98 -22.91 1.37 -17.60 -5.43 2.43 -7.52 - YoY % 121.74% -1,772.26% 107.78% -224.13% -323.46% 132.31% - Horiz. % -66.22% 304.65% -18.22% 234.04% 72.21% -32.31% 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 0.5560 0.7000 1.3673 1.4119 1.7356 1.8370 1.7173 -17.12% YoY % -20.57% -48.80% -3.16% -18.65% -5.52% 6.97% - Horiz. % 32.38% 40.76% 79.62% 82.22% 101.07% 106.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 46.03 44.72 42.39 92.39 72.46 134.28 144.43 -17.34% YoY % 2.93% 5.50% -54.12% 27.50% -46.04% -7.03% - Horiz. % 31.87% 30.96% 29.35% 63.97% 50.17% 92.97% 100.00%
EPS 4.98 -21.97 0.02 -14.78 -4.49 2.01 -6.21 - YoY % 122.67% -109,950.00% 100.14% -229.18% -323.38% 132.37% - Horiz. % -80.19% 353.78% -0.32% 238.00% 72.30% -32.37% 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 0.5560 0.6712 0.0236 1.1858 1.4351 1.5177 1.4191 -14.45% YoY % -17.16% 2,744.07% -98.01% -17.37% -5.44% 6.95% - Horiz. % 39.18% 47.30% 1.66% 83.56% 101.13% 106.95% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.9000 1.4000 1.3300 0.9000 0.6500 0.8300 0.7800 -
P/RPS 1.96 3.00 0.05 0.82 0.74 0.51 0.45 27.76% YoY % -34.67% 5,900.00% -93.90% 10.81% 45.10% 13.33% - Horiz. % 435.56% 666.67% 11.11% 182.22% 164.44% 113.33% 100.00%
P/EPS 18.09 -6.11 97.08 -5.11 -11.97 34.16 -10.37 - YoY % 396.07% -106.29% 1,999.80% 57.31% -135.04% 429.41% - Horiz. % -174.45% 58.92% -936.16% 49.28% 115.43% -329.41% 100.00%
EY 5.53 -16.36 1.03 -19.56 -8.35 2.93 -9.64 - YoY % 133.80% -1,688.35% 105.27% -134.25% -384.98% 130.39% - Horiz. % -57.37% 169.71% -10.68% 202.90% 86.62% -30.39% 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 1.62 2.00 0.97 0.64 0.37 0.45 0.45 23.77% YoY % -19.00% 106.19% 51.56% 72.97% -17.78% 0.00% - Horiz. % 360.00% 444.44% 215.56% 142.22% 82.22% 100.00% 100.00%
Price Multiplier on Announcement Date 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 02/07/12 31/05/11 31/05/10 22/05/09 29/05/08 31/05/07 26/05/06 -
Price 0.6900 1.4300 1.3300 1.3600 0.7000 0.6900 0.8300 -
P/RPS 1.50 3.07 0.05 1.24 0.80 0.42 0.47 21.32% YoY % -51.14% 6,040.00% -95.97% 55.00% 90.48% -10.64% - Horiz. % 319.15% 653.19% 10.64% 263.83% 170.21% 89.36% 100.00%
P/EPS 13.87 -6.24 97.08 -7.73 -12.89 28.40 -11.04 - YoY % 322.28% -106.43% 1,355.89% 40.03% -145.39% 357.25% - Horiz. % -125.63% 56.52% -879.35% 70.02% 116.76% -257.25% 100.00%
EY 7.21 -16.02 1.03 -12.94 -7.76 3.52 -9.06 - YoY % 145.01% -1,655.34% 107.96% -66.75% -320.45% 138.85% - Horiz. % -79.58% 176.82% -11.37% 142.83% 85.65% -38.85% 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 1.24 2.04 0.97 0.96 0.40 0.38 0.48 17.12% YoY % -39.22% 110.31% 1.04% 140.00% 5.26% -20.83% - Horiz. % 258.33% 425.00% 202.08% 200.00% 83.33% 79.17% 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
Changhuat quarterly 0309.pdf 
