[PTT] QoQ Cumulative Quarter Result on 30-Jun-2003

Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003
Profit Trend
QoQ- 13.31%
YoY- 2614.66%
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 118,665 101,389 66,484 93,471 93,471 69,815 48,202 82.22%
PBT -16,133 2,608 2,157 3,902 3,902 824 551 -
Tax 637 -682 -389 -1,123 -1,123 -807 -507 -
NP -15,496 1,926 1,768 2,779 2,779 17 44 -
-
NP to SH -15,496 1,926 1,768 3,149 2,779 17 44 -
-
Tax Rate - 26.15% 18.03% 28.78% 28.78% 97.94% 92.01% -
Total Cost 134,161 99,463 64,716 90,692 90,692 69,798 48,158 97.86%
-
Net Worth 39,999 57,540 57,332 29,999 55,500 49,866 51,626 -15.63%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 39,999 57,540 57,332 29,999 55,500 49,866 51,626 -15.63%
NOSH 39,999 39,958 30,016 29,999 30,000 28,333 29,333 22.94%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -13.06% 1.90% 2.66% 2.97% 2.97% 0.02% 0.09% -
ROE -38.74% 3.35% 3.08% 10.50% 5.01% 0.03% 0.09% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 296.66 253.74 221.49 311.57 311.57 246.41 164.33 48.20%
EPS -38.74 4.82 5.89 6.95 6.95 0.06 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.44 1.91 1.00 1.85 1.76 1.76 -31.37%
Adjusted Per Share Value based on latest NOSH - 29,999
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 27.46 23.46 15.38 21.63 21.63 16.15 11.15 82.26%
EPS -3.59 0.45 0.41 0.73 0.64 0.00 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0926 0.1331 0.1327 0.0694 0.1284 0.1154 0.1195 -15.62%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.15 1.32 1.53 1.44 1.09 1.24 1.08 -
P/RPS 0.39 0.52 0.69 0.46 0.35 0.50 0.66 -29.55%
P/EPS -2.97 27.39 25.98 13.72 11.77 2,066.67 720.00 -
EY -33.69 3.65 3.85 7.29 8.50 0.05 0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.92 0.80 1.44 0.59 0.70 0.61 52.54%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 12/04/04 27/11/03 28/08/03 28/05/03 28/02/03 15/11/02 -
Price 1.07 1.11 1.30 1.56 1.24 1.18 1.25 -
P/RPS 0.36 0.44 0.59 0.50 0.40 0.48 0.76 -39.20%
P/EPS -2.76 23.03 22.07 14.86 13.39 1,966.67 833.33 -
EY -36.21 4.34 4.53 6.73 7.47 0.05 0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.77 0.68 1.56 0.67 0.67 0.71 31.41%

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