[PETONE] YoY TTM Result on 30-Sep-2008 [#1]

Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 4.38%
YoY- -842.19%
Quarter Report
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 31,251 31,383 57,586 50,904 78,662 98,140 115,749 -19.59%
PBT -30,532 -4,110 -5,180 -7,844 -1,920 2,283 -10,462 19.53%
Tax 8,356 359 -2,302 -3,255 742 1,030 817 47.30%
NP -22,176 -3,751 -7,482 -11,099 -1,178 3,313 -9,645 14.87%
-
NP to SH -22,176 -2,388 -7,027 -11,099 -1,178 3,313 -9,645 14.87%
-
Tax Rate - - - - - -45.12% - -
Total Cost 53,427 35,134 65,068 62,003 79,840 94,827 125,394 -13.24%
-
Net Worth 30,245 41,303 114,449 64,126 75,912 76,977 73,276 -13.70%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - 419 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 30,245 41,303 114,449 64,126 75,912 76,977 73,276 -13.70%
NOSH 50,806 45,333 84,222 42,111 42,037 41,992 41,970 3.23%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -70.96% -11.95% -12.99% -21.80% -1.50% 3.38% -8.33% -
ROE -73.32% -5.78% -6.14% -17.31% -1.55% 4.30% -13.16% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 61.51 69.23 68.37 120.88 187.12 233.71 275.79 -22.11%
EPS -43.65 -5.27 -8.34 -26.36 -2.80 7.89 -22.98 11.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.5953 0.9111 1.3589 1.5228 1.8058 1.8331 1.7459 -16.40%
Adjusted Per Share Value based on latest NOSH - 42,111
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 61.51 61.77 113.35 100.20 154.83 193.17 227.83 -19.59%
EPS -43.65 -4.70 -13.83 -21.85 -2.32 6.52 -18.98 14.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.83 -
NAPS 0.5953 0.813 2.2527 1.2622 1.4942 1.5152 1.4423 -13.70%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.17 1.22 1.45 1.20 0.74 0.62 0.80 -
P/RPS 1.90 1.76 2.12 0.99 0.40 0.27 0.29 36.77%
P/EPS -2.68 -23.16 -17.38 -4.55 -26.41 7.86 -3.48 -4.25%
EY -37.31 -4.32 -5.75 -21.96 -3.79 12.72 -28.73 4.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
P/NAPS 1.97 1.34 1.07 0.79 0.41 0.34 0.46 27.41%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 02/07/12 30/11/10 25/11/09 28/11/08 30/11/07 15/11/06 29/11/05 -
Price 0.69 1.14 1.32 1.26 0.63 0.68 0.65 -
P/RPS 1.12 1.65 1.93 1.04 0.34 0.29 0.24 29.25%
P/EPS -1.58 -21.64 -15.82 -4.78 -22.48 8.62 -2.83 -9.25%
EY -63.26 -4.62 -6.32 -20.92 -4.45 11.60 -35.35 10.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.54 -
P/NAPS 1.16 1.25 0.97 0.83 0.35 0.37 0.37 20.96%

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