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

Announcement Date
12-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 4.49%
YoY- 1842.15%
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 96,745 108,494 85,452 91,832 78,540 65,333 93,471 2.31%
PBT -42,765 -40,322 -16,282 5,537 5,359 3,555 3,902 -
Tax 259 -80 429 -1,206 -1,214 -892 -1,123 -
NP -42,506 -40,402 -15,853 4,331 4,145 2,663 2,779 -
-
NP to SH -42,506 -40,402 -15,853 4,331 4,145 2,663 2,779 -
-
Tax Rate - - - 21.78% 22.65% 25.09% 28.78% -
Total Cost 139,251 148,896 101,305 87,501 74,395 62,670 90,692 32.98%
-
Net Worth 14,420 16,182 39,995 56,880 57,340 29,999 30,010 -38.57%
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 16,182 39,995 56,880 57,340 29,999 30,010 -38.57%
NOSH 40,057 39,468 39,995 39,499 30,021 29,999 30,010 21.16%
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 -43.94% -37.24% -18.55% 4.72% 5.28% 4.08% 2.97% -
ROE -294.75% -249.67% -39.64% 7.61% 7.23% 8.88% 9.26% -
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 241.51 274.89 213.65 232.49 261.61 217.78 311.46 -15.55%
EPS -106.11 -102.37 -39.64 10.96 13.81 8.88 9.26 -
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 1.00 -49.29%
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 22.39 25.10 19.77 21.25 18.17 15.12 21.63 2.32%
EPS -9.84 -9.35 -3.67 1.00 0.96 0.62 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0334 0.0374 0.0925 0.1316 0.1327 0.0694 0.0694 -38.50%
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 0.31 0.34 0.54 0.57 0.58 0.66 0.35 -7.75%
P/EPS -0.72 -0.91 -2.90 12.04 11.08 16.22 11.77 -
EY -139.62 -110.07 -34.47 8.31 9.02 6.16 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 1.09 55.13%
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 0.30 0.32 0.50 0.48 0.50 0.72 0.40 -17.40%
P/EPS -0.68 -0.87 -2.70 10.12 9.42 17.57 13.39 -
EY -147.38 -115.02 -37.04 9.88 10.62 5.69 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 1.24 37.41%

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