[PETONE] QoQ Annualized Quarter Result on 30-Sep-2010 [#1]

Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 89.92%
YoY- 82.06%
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 30,541 30,293 30,334 30,544 30,987 28,717 25,108 13.99%
PBT -38,058 -16,460 -17,566 -6,328 -2,446 977 1,368 -
Tax 11,030 1,081 2,178 4,560 -1,097 -132 -660 -
NP -27,028 -15,378 -15,388 -1,768 -3,543 845 708 -
-
NP to SH -26,654 -14,880 -15,388 -272 -2,699 16 708 -
-
Tax Rate - - - - - 13.51% 48.25% -
Total Cost 57,569 45,671 45,722 32,312 34,530 27,872 24,400 77.50%
-
Net Worth 25,745 34,098 3,432,785 41,303 34,240 1,197 6,111 161.53%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 25,745 34,098 3,432,785 41,303 34,240 1,197 6,111 161.53%
NOSH 50,971 48,712 4,543,125 45,333 26,961 875 6,111 312.88%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -88.50% -50.77% -50.73% -5.79% -11.43% 2.94% 2.82% -
ROE -103.53% -43.64% -0.45% -0.66% -7.88% 1.34% 11.59% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 59.92 62.19 0.67 67.38 114.93 3,278.56 410.86 -72.39%
EPS -57.08 -30.55 -31.32 -0.60 -6.05 1.83 0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5051 0.70 0.7556 0.9111 1.27 1.3673 1.00 -36.65%
Adjusted Per Share Value based on latest NOSH - 45,333
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 60.11 59.63 59.71 60.12 60.99 56.52 49.42 13.98%
EPS -52.46 -29.29 -30.29 -0.54 -5.31 0.03 1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5068 0.6712 67.5681 0.813 0.674 0.0236 0.1203 161.53%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.51 1.40 1.39 1.22 1.30 1.33 1.43 -
P/RPS 2.52 2.25 208.18 1.81 1.13 0.04 0.35 274.21%
P/EPS -2.89 -4.58 -410.38 -203.33 -12.99 72.81 12.34 -
EY -34.63 -21.82 -0.24 -0.49 -7.70 1.37 8.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.99 2.00 1.84 1.34 1.02 0.97 1.43 63.73%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 29/08/11 31/05/11 25/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 1.38 1.43 1.47 1.14 1.27 1.33 1.45 -
P/RPS 2.30 2.30 220.16 1.69 1.10 0.04 0.35 252.04%
P/EPS -2.64 -4.68 -434.00 -190.00 -12.69 72.81 12.52 -
EY -37.89 -21.36 -0.23 -0.53 -7.88 1.37 7.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 2.04 1.95 1.25 1.00 0.97 1.45 52.65%

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