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

Stock
[PTT] PTT SYNERGY GROUP BERHAD
Announcement Date
08-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 80.41%
YoY- 420.58%
Quarter Report
Latest QR
Upcoming QR
PTT's Result
PTT's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 49,717 50,241 47,200 50,637 45,940 48,756 53,647 -4.94%
PBT 7,112 6,720 5,436 6,247 3,743 3,540 4,690 31.95%
Tax -1,788 -1,589 -1,726 -1,721 -1,132 -1,304 -1,289 24.35%
NP 5,324 5,131 3,710 4,526 2,611 2,236 3,401 34.78%
-
NP to SH 4,622 4,608 3,241 4,097 2,271 1,734 2,942 35.10%
-
Tax Rate 25.14% 23.65% 31.75% 27.55% 30.24% 36.84% 27.48% -
Total Cost 44,393 45,110 43,490 46,111 43,329 46,520 50,246 -7.91%
-
Net Worth 38,800 38,744 37,542 36,811 25,199 33,919 34,776 7.56%
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 38,744 37,542 36,811 25,199 33,919 34,776 7.56%
NOSH 40,000 39,943 39,939 40,012 30,000 39,904 39,973 0.04%
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 10.71% 10.21% 7.86% 8.94% 5.68% 4.59% 6.34% -
ROE 11.91% 11.89% 8.63% 11.13% 9.01% 5.11% 8.46% -
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 124.29 125.78 118.18 126.55 153.13 122.18 134.21 -4.98%
EPS 11.56 11.54 8.11 10.24 7.57 4.35 7.36 35.08%
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 11.50 11.63 10.92 11.72 10.63 11.28 12.41 -4.94%
EPS 1.07 1.07 0.75 0.95 0.53 0.40 0.68 35.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0898 0.0897 0.0869 0.0852 0.0583 0.0785 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 0.28 0.24 0.30 0.17 0.28 0.36 0.10 98.53%
P/EPS 3.03 2.60 4.31 2.15 5.68 10.13 1.77 43.05%
EY 33.01 38.45 23.19 46.54 17.60 9.88 56.61 -30.18%
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 0.17 0.18 0.36 0.18 0.20 0.35 0.09 52.74%
P/EPS 1.82 1.99 5.18 2.25 3.96 9.90 1.63 7.62%
EY 55.02 50.16 19.32 44.52 25.23 10.11 61.33 -6.97%
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