[PETONE] YoY TTM Result on 30-Sep-2013 [#1]

Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 4.08%
YoY- -32.12%
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 10,812 10,918 8,752 12,684 25,954 31,251 31,383 -16.25%
PBT -1,211 7,627 -2,222 -67,253 -38,934 -30,532 -4,110 -18.41%
Tax -15 -19 -20 4,578 -8,505 8,356 359 -
NP -1,226 7,608 -2,242 -62,675 -47,439 -22,176 -3,751 -16.98%
-
NP to SH -1,226 7,608 -2,242 -62,675 -47,439 -22,176 -2,388 -10.50%
-
Tax Rate - 0.25% - - - - - -
Total Cost 12,038 3,310 10,994 75,359 73,393 53,427 35,134 -16.33%
-
Net Worth -105,338 -109,997 -90,569 -88,009 -16,963 30,245 41,303 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth -105,338 -109,997 -90,569 -88,009 -16,963 30,245 41,303 -
NOSH 50,804 50,804 50,804 50,804 50,804 50,806 45,333 1.91%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -11.34% 69.68% -25.62% -494.13% -182.78% -70.96% -11.95% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -73.32% -5.78% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 21.28 21.49 17.23 24.97 51.09 61.51 69.23 -17.83%
EPS -2.41 14.97 -4.41 -123.36 -93.37 -43.65 -5.27 -12.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.0734 -2.1651 -1.7827 -1.7323 -0.3339 0.5953 0.9111 -
Adjusted Per Share Value based on latest NOSH - 50,804
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 21.28 21.49 17.23 24.97 51.09 61.51 61.77 -16.25%
EPS -2.41 14.97 -4.41 -123.36 -93.37 -43.65 -4.70 -10.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.0734 -2.1651 -1.7827 -1.7323 -0.3339 0.5953 0.813 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.055 0.055 0.055 0.055 0.18 1.17 1.22 -
P/RPS 0.26 0.26 0.32 0.22 0.35 1.90 1.76 -27.27%
P/EPS -2.28 0.37 -1.25 -0.04 -0.19 -2.68 -23.16 -32.02%
EY -43.88 272.27 -80.24 -2,242.99 -518.75 -37.31 -4.32 47.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 1.97 1.34 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 25/11/15 28/11/14 20/11/13 30/11/12 02/07/12 30/11/10 -
Price 0.055 0.055 0.055 0.055 0.17 0.69 1.14 -
P/RPS 0.26 0.26 0.32 0.22 0.33 1.12 1.65 -26.48%
P/EPS -2.28 0.37 -1.25 -0.04 -0.18 -1.58 -21.64 -31.25%
EY -43.88 272.27 -80.24 -2,242.99 -549.26 -63.26 -4.62 45.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 1.16 1.25 -

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