[PETONE] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 61.35%
YoY- -261.98%
Quarter Report
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 98,101 73,379 49,361 24,812 126,343 98,762 69,897 25.43%
PBT 1,178 -2,950 -3,191 -2,185 -6,475 -1,825 2,195 -34.03%
Tax -1,323 -207 2 -94 579 -63 37 -
NP -145 -3,157 -3,189 -2,279 -5,896 -1,888 2,232 -
-
NP to SH -145 -3,157 -3,189 -2,279 -5,896 -1,889 2,232 -
-
Tax Rate 112.31% - - - - - -1.69% -
Total Cost 98,246 76,536 52,550 27,091 132,239 100,650 67,665 28.31%
-
Net Worth 75,331 72,094 72,666 73,276 75,195 79,935 84,067 -7.07%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - 420 - -
Div Payout % - - - - - 0.00% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 75,331 72,094 72,666 73,276 75,195 79,935 84,067 -7.07%
NOSH 41,714 41,981 42,015 41,970 42,008 42,071 42,033 -0.50%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -0.15% -4.30% -6.46% -9.19% -4.67% -1.91% 3.19% -
ROE -0.19% -4.38% -4.39% -3.11% -7.84% -2.36% 2.66% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 235.17 174.79 117.48 59.12 300.75 234.75 166.29 26.07%
EPS -0.35 -7.52 -7.59 -5.43 -14.04 -4.50 5.31 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.8059 1.7173 1.7295 1.7459 1.79 1.90 2.00 -6.59%
Adjusted Per Share Value based on latest NOSH - 41,970
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 193.09 144.43 97.16 48.84 248.68 194.39 137.58 25.43%
EPS -0.29 -6.21 -6.28 -4.49 -11.61 -3.72 4.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.83 0.00 -
NAPS 1.4828 1.4191 1.4303 1.4423 1.4801 1.5734 1.6547 -7.07%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.80 0.78 0.62 0.80 1.11 1.00 1.10 -
P/RPS 0.34 0.45 0.53 1.35 0.37 0.43 0.66 -35.81%
P/EPS -230.15 -10.37 -8.17 -14.73 -7.91 -22.27 20.72 -
EY -0.43 -9.64 -12.24 -6.79 -12.64 -4.49 4.83 -
DY 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
P/NAPS 0.44 0.45 0.36 0.46 0.62 0.53 0.55 -13.85%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 26/05/06 27/02/06 29/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.65 0.83 0.95 0.65 0.88 0.90 1.02 -
P/RPS 0.28 0.47 0.81 1.10 0.29 0.38 0.61 -40.57%
P/EPS -187.00 -11.04 -12.52 -11.97 -6.27 -20.04 19.21 -
EY -0.53 -9.06 -7.99 -8.35 -15.95 -4.99 5.21 -
DY 0.00 0.00 0.00 0.00 0.00 1.11 0.00 -
P/NAPS 0.36 0.48 0.55 0.37 0.49 0.47 0.51 -20.77%

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