[PTT] QoQ Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[PTT] PTT SYNERGY GROUP BERHAD
Announcement Date
12-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -27.38%
YoY- 11229.75%
Quarter Report
Latest QR
Upcoming QR
PTT's Result
PTT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 86,088 141,707 118,665 135,185 132,968 101,968 93,471 -5.32%
PBT -1,740 -40,099 -16,133 3,477 4,314 4,256 3,902 -
Tax -1,032 67 637 -909 -778 -1,225 -1,123 -5.46%
NP -2,772 -40,032 -15,496 2,568 3,536 3,031 2,779 -
-
NP to SH -2,772 -39,119 -15,496 2,568 3,536 3,435 2,779 -
-
Tax Rate - - - 26.14% 18.03% 28.78% 28.78% -
Total Cost 88,860 181,739 134,161 132,617 129,432 98,936 90,692 -1.34%
-
Net Worth 14,420 16,025 39,999 57,540 57,332 29,999 55,500 -59.18%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 14,420 16,025 39,999 57,540 57,332 29,999 55,500 -59.18%
NOSH 40,057 39,087 39,999 39,958 30,016 29,999 30,000 21.19%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -3.22% -28.25% -13.06% 1.90% 2.66% 2.97% 2.97% -
ROE -19.22% -244.10% -38.74% 4.46% 6.17% 11.45% 5.01% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 214.91 362.54 296.66 338.31 442.98 339.89 311.57 -21.88%
EPS -6.92 -100.08 -38.74 6.43 11.78 7.58 6.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.41 1.00 1.44 1.91 1.00 1.85 -66.31%
Adjusted Per Share Value based on latest NOSH - 39,499
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 19.92 32.79 27.46 31.28 30.77 23.59 21.63 -5.32%
EPS -0.64 -9.05 -3.59 0.59 0.82 0.79 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0334 0.0371 0.0926 0.1331 0.1327 0.0694 0.1284 -59.15%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.76 0.93 1.15 1.32 1.53 1.44 1.09 -
P/RPS 0.35 0.26 0.39 0.39 0.35 0.42 0.35 0.00%
P/EPS -10.98 -0.93 -2.97 20.54 12.99 12.58 11.77 -
EY -9.11 -107.61 -33.69 4.87 7.70 7.95 8.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.27 1.15 0.92 0.80 1.44 0.59 133.31%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 30/08/04 31/05/04 12/04/04 27/11/03 28/08/03 28/05/03 -
Price 0.72 0.89 1.07 1.11 1.30 1.56 1.24 -
P/RPS 0.34 0.25 0.36 0.33 0.29 0.46 0.40 -10.24%
P/EPS -10.40 -0.89 -2.76 17.27 11.04 13.62 13.39 -
EY -9.61 -112.45 -36.21 5.79 9.06 7.34 7.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.17 1.07 0.77 0.68 1.56 0.67 106.90%

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