[PETONE] YoY Quarter Result on 2010-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 0 3,375 8,346 7,636 7,240 13,386 12,360 - YoY % 0.00% -59.56% 9.30% 5.47% -45.91% 8.30% - Horiz. % 0.00% 27.31% 67.52% 61.78% 58.58% 108.30% 100.00%
PBT -3,279 -6,697 5,944 -1,582 82 -108 -801 26.45% YoY % 51.04% -212.67% 475.73% -2,029.27% 175.93% 86.52% - Horiz. % 409.36% 836.08% -742.07% 197.50% -10.24% 13.48% 100.00%
Tax 19 773 -1,534 1,140 -289 -271 -86 - YoY % -97.54% 150.39% -234.56% 494.46% -6.64% -215.12% - Horiz. % -22.09% -898.84% 1,783.72% -1,325.58% 336.05% 315.12% 100.00%
NP -3,260 -5,924 4,410 -442 -207 -379 -887 24.20% YoY % 44.97% -234.33% 1,097.74% -113.53% 45.38% 57.27% - Horiz. % 367.53% 667.87% -497.18% 49.83% 23.34% 42.73% 100.00%
NP to SH -3,260 -5,924 4,410 -68 -379 -379 -887 24.20% YoY % 44.97% -234.33% 6,585.29% 82.06% 0.00% 57.27% - Horiz. % 367.53% 667.87% -497.18% 7.67% 42.73% 42.73% 100.00%
Tax Rate - % - % 25.81 % - % 352.44 % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 7.32% 0.00% 100.00% - -
Total Cost 3,260 9,299 3,936 8,078 7,447 13,765 13,247 -20.82% YoY % -64.94% 136.26% -51.28% 8.47% -45.90% 3.91% - Horiz. % 24.61% 70.20% 29.71% 60.98% 56.22% 103.91% 100.00%
Net Worth -88,009 -16,963 30,245 41,303 114,449 64,126 75,912 - YoY % -418.81% -156.09% -26.77% -63.91% 78.47% -15.52% - Horiz. % -115.94% -22.35% 39.84% 54.41% 150.77% 84.48% 100.00%
Dividend 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth -88,009 -16,963 30,245 41,303 114,449 64,126 75,912 - YoY % -418.81% -156.09% -26.77% -63.91% 78.47% -15.52% - Horiz. % -115.94% -22.35% 39.84% 54.41% 150.77% 84.48% 100.00%
NOSH 50,804 50,804 50,806 45,333 84,222 42,111 42,037 3.20% YoY % 0.00% -0.00% 12.07% -46.17% 100.00% 0.17% - Horiz. % 120.85% 120.85% 120.86% 107.84% 200.35% 100.17% 100.00%
Ratio Analysis 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.00 % -175.53 % 52.84 % -5.79 % -2.86 % -2.83 % -7.18 % - YoY % 0.00% -432.19% 1,012.61% -102.45% -1.06% 60.58% - Horiz. % -0.00% 2,444.71% -735.93% 80.64% 39.83% 39.42% 100.00%
ROE 0.00 % 0.00 % 14.58 % -0.16 % -0.33 % -0.59 % -1.17 % - YoY % 0.00% 0.00% 9,212.50% 51.52% 44.07% 49.57% - Horiz. % -0.00% -0.00% -1,246.15% 13.68% 28.21% 50.43% 100.00%
Per Share 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS - 6.64 16.43 16.84 8.60 31.79 29.40 - YoY % 0.00% -59.59% -2.43% 95.81% -72.95% 8.13% - Horiz. % 0.00% 22.59% 55.88% 57.28% 29.25% 108.13% 100.00%
EPS -6.42 -11.66 8.68 -0.15 -0.82 -0.90 -2.11 20.36% YoY % 44.94% -234.33% 5,886.67% 81.71% 8.89% 57.35% - Horiz. % 304.27% 552.61% -411.37% 7.11% 38.86% 42.65% 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 -1.7323 -0.3339 0.5953 0.9111 1.3589 1.5228 1.8058 - YoY % -418.81% -156.09% -34.66% -32.95% -10.76% -15.67% - Horiz. % -95.93% -18.49% 32.97% 50.45% 75.25% 84.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS - 6.64 16.43 15.03 14.25 26.35 24.33 - YoY % 0.00% -59.59% 9.31% 5.47% -45.92% 8.30% - Horiz. % 0.00% 27.29% 67.53% 61.78% 58.57% 108.30% 100.00%
EPS -6.42 -11.66 8.68 -0.13 -0.75 -0.75 -1.75 24.16% YoY % 44.94% -234.33% 6,776.92% 82.67% 0.00% 57.14% - Horiz. % 366.86% 666.29% -496.00% 7.43% 42.86% 42.86% 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 -1.7323 -0.3339 0.5953 0.8130 2.2527 1.2622 1.4942 - YoY % -418.81% -156.09% -26.78% -63.91% 78.47% -15.53% - Horiz. % -115.93% -22.35% 39.84% 54.41% 150.76% 84.47% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.0550 0.1800 1.1700 1.2200 1.4500 1.2000 0.7400 -
P/RPS 0.00 2.71 7.12 7.24 16.87 3.78 2.52 - YoY % 0.00% -61.94% -1.66% -57.08% 346.30% 50.00% - Horiz. % 0.00% 107.54% 282.54% 287.30% 669.44% 150.00% 100.00%
P/EPS -0.86 -1.54 13.48 -813.33 -322.22 -133.33 -35.07 -46.07% YoY % 44.16% -111.42% 101.66% -152.41% -141.67% -280.18% - Horiz. % 2.45% 4.39% -38.44% 2,319.16% 918.79% 380.18% 100.00%
EY -116.67 -64.78 7.42 -0.12 -0.31 -0.75 -2.85 85.54% YoY % -80.10% -973.05% 6,283.33% 61.29% 58.67% 73.68% - Horiz. % 4,093.68% 2,272.98% -260.35% 4.21% 10.88% 26.32% 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 1.97 1.34 1.07 0.79 0.41 - YoY % 0.00% 0.00% 47.01% 25.23% 35.44% 92.68% - Horiz. % 0.00% 0.00% 480.49% 326.83% 260.98% 192.68% 100.00%
Price Multiplier on Announcement Date 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 30/11/12 02/07/12 30/11/10 25/11/09 28/11/08 30/11/07 -
Price 0.0550 0.1700 0.6900 1.1400 1.3200 1.2600 0.6300 -
P/RPS 0.00 2.56 4.20 6.77 15.36 3.96 2.14 - YoY % 0.00% -39.05% -37.96% -55.92% 287.88% 85.05% - Horiz. % 0.00% 119.63% 196.26% 316.36% 717.76% 185.05% 100.00%
P/EPS -0.86 -1.46 7.95 -760.00 -293.33 -140.00 -29.86 -44.61% YoY % 41.10% -118.36% 101.05% -159.09% -109.52% -368.85% - Horiz. % 2.88% 4.89% -26.62% 2,545.21% 982.35% 468.85% 100.00%
EY -116.67 -68.59 12.58 -0.13 -0.34 -0.71 -3.35 80.61% YoY % -70.10% -645.23% 9,776.92% 61.76% 52.11% 78.81% - Horiz. % 3,482.69% 2,047.46% -375.52% 3.88% 10.15% 21.19% 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 1.16 1.25 0.97 0.83 0.35 - YoY % 0.00% 0.00% -7.20% 28.87% 16.87% 137.14% - Horiz. % 0.00% 0.00% 331.43% 357.14% 277.14% 237.14% 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
Announcement Paper Q12010-30112010.pdf 
