[PETONE] YoY TTM Result on 2013-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 10,363 11,811 5,404 16,059 30,925 30,541 30,987 -16.67% YoY % -12.26% 118.56% -66.35% -48.07% 1.26% -1.44% - Horiz. % 33.44% 38.12% 17.44% 51.82% 99.80% 98.56% 100.00%
PBT 1,645 4,749 -5,161 -70,671 -26,293 -38,058 -2,446 - YoY % -65.36% 192.02% 92.70% -168.78% 30.91% -1,455.93% - Horiz. % -67.25% -194.15% 211.00% 2,889.25% 1,074.94% 1,555.93% 100.00%
Tax -20 -19 -15 5,332 -10,812 11,030 -1,070 -48.45% YoY % -5.26% -26.67% -100.28% 149.32% -198.02% 1,130.84% - Horiz. % 1.87% 1.78% 1.40% -498.32% 1,010.47% -1,030.84% 100.00%
NP 1,625 4,730 -5,176 -65,339 -37,105 -27,028 -3,516 - YoY % -65.64% 191.38% 92.08% -76.09% -37.28% -668.71% - Horiz. % -46.22% -134.53% 147.21% 1,858.33% 1,055.32% 768.71% 100.00%
NP to SH 1,625 4,730 -5,176 -65,339 -37,105 -26,654 -2,699 - YoY % -65.64% 191.38% 92.08% -76.09% -39.21% -887.55% - Horiz. % -60.21% -175.25% 191.77% 2,420.86% 1,374.77% 987.55% 100.00%
Tax Rate 1.22 % 0.40 % - % - % - % - % - % - YoY % 205.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 305.00% 100.00% - - - - -
Total Cost 8,738 7,081 10,580 81,398 68,030 57,569 34,503 -20.44% YoY % 23.40% -33.07% -87.00% 19.65% 18.17% 66.85% - Horiz. % 25.33% 20.52% 30.66% 235.92% 197.17% 166.85% 100.00%
Net Worth -103,494 -98,602 -100,118 -82,842 -12,558 25,664 41,370 - YoY % -4.96% 1.51% -20.85% -559.63% -148.94% -37.97% - Horiz. % -250.16% -238.34% -242.00% -200.24% -30.36% 62.03% 100.00%
Dividend 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 0 0 0 0 0 0 0 - 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 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth -103,494 -98,602 -100,118 -82,842 -12,558 25,664 41,370 - YoY % -4.96% 1.51% -20.85% -559.63% -148.94% -37.97% - Horiz. % -250.16% -238.34% -242.00% -200.24% -30.36% 62.03% 100.00%
NOSH 50,804 50,804 56,666 50,804 50,804 50,810 41,370 3.48% YoY % 0.00% -10.34% 11.54% 0.00% -0.01% 22.82% - Horiz. % 122.80% 122.80% 136.97% 122.80% 122.80% 122.82% 100.00%
Ratio Analysis 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 15.68 % 40.05 % -95.78 % -406.87 % -119.98 % -88.50 % -11.35 % - YoY % -60.85% 141.81% 76.46% -239.11% -35.57% -679.74% - Horiz. % -138.15% -352.86% 843.88% 3,584.76% 1,057.09% 779.74% 100.00%
ROE 0.00 % 0.00 % 0.00 % 0.00 % 0.00 % -103.86 % -6.52 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -1,492.94% - Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% 1,592.94% 100.00%
Per Share 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 20.40 23.25 9.54 31.61 60.87 60.11 74.90 -19.47% YoY % -12.26% 143.71% -69.82% -48.07% 1.26% -19.75% - Horiz. % 27.24% 31.04% 12.74% 42.20% 81.27% 80.25% 100.00%
EPS 3.20 9.31 -9.13 -128.61 -73.03 -52.46 -6.52 - YoY % -65.63% 201.97% 92.90% -76.11% -39.21% -704.60% - Horiz. % -49.08% -142.79% 140.03% 1,972.55% 1,120.09% 804.60% 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 -2.0371 -1.9408 -1.7668 -1.6306 -0.2472 0.5051 1.0000 - YoY % -4.96% -9.85% -8.35% -559.63% -148.94% -49.49% - Horiz. % -203.71% -194.08% -176.68% -163.06% -24.72% 50.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 20.40 23.25 10.64 31.61 60.87 60.11 60.99 -16.67% YoY % -12.26% 118.52% -66.34% -48.07% 1.26% -1.44% - Horiz. % 33.45% 38.12% 17.45% 51.83% 99.80% 98.56% 100.00%
EPS 3.20 9.31 -10.19 -128.61 -73.03 -52.46 -5.31 - YoY % -65.63% 191.36% 92.08% -76.11% -39.21% -887.95% - Horiz. % -60.26% -175.33% 191.90% 2,422.03% 1,375.33% 987.95% 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 -2.0371 -1.9408 -1.9707 -1.6306 -0.2472 0.5052 0.8143 - YoY % -4.96% 1.52% -20.86% -559.63% -148.93% -37.96% - Horiz. % -250.17% -238.34% -242.01% -200.25% -30.36% 62.04% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.0550 0.0550 0.0550 0.0550 0.6700 1.5100 1.3000 -
P/RPS 0.27 0.24 0.58 0.17 1.10 2.51 1.74 -26.67% YoY % 12.50% -58.62% 241.18% -84.55% -56.18% 44.25% - Horiz. % 15.52% 13.79% 33.33% 9.77% 63.22% 144.25% 100.00%
P/EPS 1.72 0.59 -0.60 -0.04 -0.92 -2.88 -19.93 - YoY % 191.53% 198.33% -1,400.00% 95.65% 68.06% 85.55% - Horiz. % -8.63% -2.96% 3.01% 0.20% 4.62% 14.45% 100.00%
EY 58.15 169.28 -166.07 -2,338.32 -109.01 -34.74 -5.02 - YoY % -65.65% 201.93% 92.90% -2,045.05% -213.79% -592.03% - Horiz. % -1,158.37% -3,372.11% 3,308.17% 46,580.08% 2,171.51% 692.03% 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 0.00 2.99 1.30 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 130.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 230.00% 100.00%
Price Multiplier on Announcement Date 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 - 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 0.0550 0.0550 0.0000 0.0550 0.5100 1.3800 1.2700 -
P/RPS 0.27 0.24 0.00 0.17 0.84 2.30 1.70 -26.39% YoY % 12.50% 0.00% 0.00% -79.76% -63.48% 35.29% - Horiz. % 15.88% 14.12% 0.00% 10.00% 49.41% 135.29% 100.00%
P/EPS 1.72 0.59 0.00 -0.04 -0.70 -2.63 -19.47 - YoY % 191.53% 0.00% 0.00% 94.29% 73.38% 86.49% - Horiz. % -8.83% -3.03% -0.00% 0.21% 3.60% 13.51% 100.00%
EY 58.15 169.28 0.00 -2,338.32 -143.20 -38.01 -5.14 - YoY % -65.65% 0.00% 0.00% -1,532.91% -276.74% -639.49% - Horiz. % -1,131.32% -3,293.39% -0.00% 45,492.61% 2,785.99% 739.49% 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 0.00 2.73 1.27 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 114.96% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 214.96% 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
(73) Attachment - Fourth Quarter Result.pdf 
