[PETONE] YoY Annualized Quarter Result on 30-Jun-2006 [#4]

Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 96.56%
YoY- 97.54%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 63,731 49,857 91,152 98,101 126,343 103,572 82,248 -4.15%
PBT -2,177 -8,983 158 1,178 -6,475 273 -4,680 -11.96%
Tax -2,130 -2,828 731 -1,323 579 -464 8,203 -
NP -4,307 -11,811 889 -145 -5,896 -191 3,523 -
-
NP to SH -4,969 -11,811 889 -145 -5,896 -191 3,523 -
-
Tax Rate - - -462.66% 112.31% - 169.96% - -
Total Cost 68,038 61,668 90,263 98,246 132,239 103,763 78,725 -2.40%
-
Net Worth 52,916 65,157 76,749 75,331 75,195 81,445 83,223 -7.26%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 52,916 65,157 76,749 75,331 75,195 81,445 83,223 -7.26%
NOSH 38,546 42,002 41,981 41,714 42,008 42,200 40,011 -0.61%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -6.76% -23.69% 0.98% -0.15% -4.67% -0.18% 4.28% -
ROE -9.39% -18.13% 1.16% -0.19% -7.84% -0.23% 4.23% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 165.34 118.70 217.13 235.17 300.75 245.43 205.56 -3.56%
EPS -10.26 -28.12 2.12 -0.35 -14.04 -0.45 -8.39 3.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3728 1.5513 1.8282 1.8059 1.79 1.93 2.08 -6.68%
Adjusted Per Share Value based on latest NOSH - 41,985
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 125.44 98.13 179.42 193.09 248.68 203.86 161.89 -4.15%
EPS -9.78 -23.25 1.75 -0.29 -11.61 -0.38 6.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0416 1.2825 1.5107 1.4828 1.4801 1.6031 1.6381 -7.26%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.46 1.53 0.68 0.80 1.11 1.16 1.34 -
P/RPS 0.88 1.29 0.31 0.34 0.37 0.47 0.65 5.17%
P/EPS -11.33 -5.44 32.11 -230.15 -7.91 -256.29 15.22 -
EY -8.83 -18.38 3.11 -0.43 -12.64 -0.39 6.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.99 0.37 0.44 0.62 0.60 0.64 8.76%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 27/08/08 30/08/07 29/08/06 30/08/05 27/08/04 29/08/03 -
Price 1.45 1.20 0.70 0.65 0.88 1.19 1.50 -
P/RPS 0.88 1.01 0.32 0.28 0.29 0.48 0.73 3.16%
P/EPS -11.25 -4.27 33.06 -187.00 -6.27 -262.92 17.04 -
EY -8.89 -23.43 3.03 -0.53 -15.95 -0.38 5.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.77 0.38 0.36 0.49 0.62 0.72 6.65%

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