[PETONE] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

Announcement Date
15-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 3355.17%
YoY- 151.78%
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 91,152 90,960 95,008 99,404 98,101 97,838 98,722 -5.19%
PBT 158 1,982 4,102 5,108 1,178 -3,933 -6,382 -
Tax 731 -622 -396 -388 -1,323 -276 4 3151.22%
NP 889 1,360 3,706 4,720 -145 -4,209 -6,378 -
-
NP to SH 889 1,360 3,706 4,720 -145 -4,209 -6,378 -
-
Tax Rate -462.66% 31.38% 9.65% 7.60% 112.31% - - -
Total Cost 90,263 89,600 91,302 94,684 98,246 102,047 105,100 -9.67%
-
Net Worth 76,749 77,108 78,309 76,977 75,331 72,094 72,666 3.72%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 76,749 77,108 78,309 76,977 75,331 72,094 72,666 3.72%
NOSH 41,981 41,975 42,018 41,992 41,714 41,981 42,015 -0.05%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.98% 1.50% 3.90% 4.75% -0.15% -4.30% -6.46% -
ROE 1.16% 1.76% 4.73% 6.13% -0.19% -5.84% -8.78% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 217.13 216.70 226.11 236.72 235.17 233.05 234.96 -5.13%
EPS 2.12 3.24 8.82 11.24 -0.35 -10.03 -15.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8282 1.837 1.8637 1.8331 1.8059 1.7173 1.7295 3.77%
Adjusted Per Share Value based on latest NOSH - 41,992
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 179.42 179.04 187.01 195.66 193.09 192.58 194.32 -5.19%
EPS 1.75 2.68 7.29 9.29 -0.29 -8.29 -12.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5107 1.5177 1.5414 1.5152 1.4828 1.4191 1.4303 3.72%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.68 0.83 0.75 0.62 0.80 0.78 0.62 -
P/RPS 0.31 0.38 0.33 0.26 0.34 0.33 0.26 12.47%
P/EPS 32.11 25.62 8.50 5.52 -230.15 -7.78 -4.08 -
EY 3.11 3.90 11.76 18.13 -0.43 -12.85 -24.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.45 0.40 0.34 0.44 0.45 0.36 1.84%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 16/02/07 15/11/06 29/08/06 26/05/06 27/02/06 -
Price 0.70 0.69 0.92 0.68 0.65 0.83 0.95 -
P/RPS 0.32 0.32 0.41 0.29 0.28 0.36 0.40 -13.85%
P/EPS 33.06 21.30 10.43 6.05 -187.00 -8.28 -6.26 -
EY 3.03 4.70 9.59 16.53 -0.53 -12.08 -15.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.49 0.37 0.36 0.48 0.55 -21.89%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment