[PETONE] QoQ TTM Result on 31-Mar-2001 [#3]

Announcement Date
24-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Mar-2001 [#3]
Profit Trend
QoQ- -28.35%
YoY--%
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 73,524 82,908 93,189 93,189 95,364 100,465 99,237 -18.07%
PBT 2,112 4,359 5,069 5,069 6,904 7,785 7,490 -56.90%
Tax 635 118 -114 -114 12 -163 -244 -
NP 2,747 4,477 4,955 4,955 6,916 7,622 7,246 -47.52%
-
NP to SH 2,717 4,477 4,955 4,955 6,916 7,622 7,246 -47.90%
-
Tax Rate -30.07% -2.71% 2.25% 2.25% -0.17% 2.09% 3.26% -
Total Cost 70,777 78,431 88,234 88,234 88,448 92,843 91,991 -15.99%
-
Net Worth 90,799 93,281 92,054 90,799 90,799 89,500 90,854 -0.04%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - 1,200 1,200 3,202 3,202 -
Div Payout % - - - 24.23% 17.36% 42.02% 44.20% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 90,799 93,281 92,054 90,799 90,799 89,500 90,854 -0.04%
NOSH 39,999 40,034 40,023 40,000 39,999 39,955 40,023 -0.03%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 3.74% 5.40% 5.32% 5.32% 7.25% 7.59% 7.30% -
ROE 2.99% 4.80% 5.38% 5.46% 7.62% 8.52% 7.98% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 183.81 207.09 232.83 232.97 238.41 251.44 247.94 -18.04%
EPS 6.79 11.18 12.38 12.39 17.29 19.08 18.10 -47.89%
DPS 0.00 0.00 0.00 3.00 3.00 8.00 8.00 -
NAPS 2.27 2.33 2.30 2.27 2.27 2.24 2.27 0.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 144.72 163.19 183.43 183.43 187.71 197.75 195.33 -18.07%
EPS 5.35 8.81 9.75 9.75 13.61 15.00 14.26 -47.88%
DPS 0.00 0.00 0.00 2.36 2.36 6.30 6.30 -
NAPS 1.7872 1.8361 1.8119 1.7872 1.7872 1.7617 1.7883 -0.04%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 1.82 1.30 1.55 1.40 1.88 2.66 2.80 -
P/RPS 0.99 0.63 0.67 0.60 0.79 1.06 1.13 -8.41%
P/EPS 26.79 11.63 12.52 11.30 10.87 13.94 15.47 44.06%
EY 3.73 8.60 7.99 8.85 9.20 7.17 6.47 -30.66%
DY 0.00 0.00 0.00 2.14 1.60 3.01 2.86 -
P/NAPS 0.80 0.56 0.67 0.62 0.83 1.19 1.23 -24.87%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date - - - 24/05/01 26/02/01 22/11/00 30/08/01 -
Price 0.00 0.00 0.00 1.42 1.80 2.26 1.78 -
P/RPS 0.00 0.00 0.00 0.61 0.76 0.90 0.72 -
P/EPS 0.00 0.00 0.00 11.46 10.41 11.85 9.83 -
EY 0.00 0.00 0.00 8.72 9.61 8.44 10.17 -
DY 0.00 0.00 0.00 2.11 1.67 3.54 4.49 -
P/NAPS 0.00 0.00 0.00 0.63 0.79 1.01 0.78 -

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