[PETONE] YoY Annualized Quarter Result on 30-Jun-2007 [#4]

Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -34.63%
YoY- 713.1%
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 30,987 63,731 49,857 91,152 98,101 126,343 103,572 -18.21%
PBT -2,446 -2,177 -8,983 158 1,178 -6,475 273 -
Tax -1,097 -2,130 -2,828 731 -1,323 579 -464 15.41%
NP -3,543 -4,307 -11,811 889 -145 -5,896 -191 62.66%
-
NP to SH -2,699 -4,969 -11,811 889 -145 -5,896 -191 55.45%
-
Tax Rate - - - -462.66% 112.31% - 169.96% -
Total Cost 34,530 68,038 61,668 90,263 98,246 132,239 103,763 -16.74%
-
Net Worth 34,240 52,916 65,157 76,749 75,331 75,195 81,445 -13.44%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 34,240 52,916 65,157 76,749 75,331 75,195 81,445 -13.44%
NOSH 26,961 38,546 42,002 41,981 41,714 42,008 42,200 -7.19%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -11.43% -6.76% -23.69% 0.98% -0.15% -4.67% -0.18% -
ROE -7.88% -9.39% -18.13% 1.16% -0.19% -7.84% -0.23% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 114.93 165.34 118.70 217.13 235.17 300.75 245.43 -11.87%
EPS -6.05 -10.26 -28.12 2.12 -0.35 -14.04 -0.45 54.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.3728 1.5513 1.8282 1.8059 1.79 1.93 -6.73%
Adjusted Per Share Value based on latest NOSH - 41,621
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 60.99 125.44 98.13 179.42 193.09 248.68 203.86 -18.21%
EPS -5.31 -9.78 -23.25 1.75 -0.29 -11.61 -0.38 55.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.674 1.0416 1.2825 1.5107 1.4828 1.4801 1.6031 -13.44%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.30 1.46 1.53 0.68 0.80 1.11 1.16 -
P/RPS 1.13 0.88 1.29 0.31 0.34 0.37 0.47 15.73%
P/EPS -12.99 -11.33 -5.44 32.11 -230.15 -7.91 -256.29 -39.15%
EY -7.70 -8.83 -18.38 3.11 -0.43 -12.64 -0.39 64.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.06 0.99 0.37 0.44 0.62 0.60 9.24%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 28/08/09 27/08/08 30/08/07 29/08/06 30/08/05 27/08/04 -
Price 1.27 1.45 1.20 0.70 0.65 0.88 1.19 -
P/RPS 1.10 0.88 1.01 0.32 0.28 0.29 0.48 14.81%
P/EPS -12.69 -11.25 -4.27 33.06 -187.00 -6.27 -262.92 -39.64%
EY -7.88 -8.89 -23.43 3.03 -0.53 -15.95 -0.38 65.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.06 0.77 0.38 0.36 0.49 0.62 8.28%

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