[PTT] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Announcement Date
08-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 27425.0%
YoY- 256.8%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 32,180 50,241 49,769 55,462 34,276 48,749 51,844 -27.21%
PBT 1,708 6,720 7,410 9,084 140 3,716 4,882 -50.31%
Tax -900 -1,589 -1,662 -2,014 -104 -1,233 -1,100 -12.51%
NP 808 5,131 5,748 7,070 36 2,483 3,782 -64.22%
-
NP to SH 32 4,617 5,245 6,558 -24 2,008 3,236 -95.37%
-
Tax Rate 52.69% 23.65% 22.43% 22.17% 74.29% 33.18% 22.53% -
Total Cost 31,372 45,110 44,021 48,392 34,240 46,266 48,061 -24.73%
-
Net Worth 38,800 38,808 37,580 36,788 25,199 34,000 34,785 7.54%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 38,800 38,808 37,580 36,788 25,199 34,000 34,785 7.54%
NOSH 40,000 40,008 39,979 39,987 30,000 40,000 39,983 0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.51% 10.21% 11.55% 12.75% 0.11% 5.09% 7.30% -
ROE 0.08% 11.90% 13.96% 17.83% -0.10% 5.91% 9.30% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 80.45 125.58 124.49 138.70 114.25 121.87 129.66 -27.23%
EPS 0.08 11.54 13.12 16.40 -0.08 5.02 8.09 -95.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.97 0.94 0.92 0.84 0.85 0.87 7.51%
Adjusted Per Share Value based on latest NOSH - 40,012
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 7.45 11.63 11.52 12.83 7.93 11.28 12.00 -27.20%
EPS 0.01 1.07 1.21 1.52 -0.01 0.46 0.75 -94.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0898 0.0898 0.087 0.0851 0.0583 0.0787 0.0805 7.55%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.35 0.30 0.35 0.22 0.43 0.44 0.13 -
P/RPS 0.44 0.24 0.28 0.16 0.38 0.36 0.10 168.27%
P/EPS 437.50 2.60 2.67 1.34 -537.50 8.76 1.61 4081.07%
EY 0.23 38.47 37.49 74.55 -0.19 11.41 62.26 -97.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.31 0.37 0.24 0.51 0.52 0.15 79.16%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 26/08/10 19/05/10 08/02/10 13/11/09 28/08/09 28/05/09 -
Price 0.21 0.23 0.42 0.23 0.30 0.43 0.12 -
P/RPS 0.26 0.18 0.34 0.17 0.26 0.35 0.09 102.70%
P/EPS 262.50 1.99 3.20 1.40 -375.00 8.57 1.48 3046.85%
EY 0.38 50.17 31.24 71.30 -0.27 11.67 67.44 -96.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.45 0.25 0.36 0.51 0.14 35.12%

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