[PTT] QoQ TTM Result on 31-Mar-2004 [#3]

Stock
[PTT] PTT SYNERGY GROUP BERHAD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -466.04%
YoY- -670.46%
Quarter Report
Latest QR
Upcoming QR
PTT's Result
PTT's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 90,240 96,745 108,494 85,452 91,832 78,540 65,333 23.90%
PBT -43,899 -42,765 -40,322 -16,282 5,537 5,359 3,555 -
Tax -91 259 -80 429 -1,206 -1,214 -892 -78.01%
NP -43,990 -42,506 -40,402 -15,853 4,331 4,145 2,663 -
-
NP to SH -43,990 -42,506 -40,402 -15,853 4,331 4,145 2,663 -
-
Tax Rate - - - - 21.78% 22.65% 25.09% -
Total Cost 134,230 139,251 148,896 101,305 87,501 74,395 62,670 65.77%
-
Net Worth 13,180 14,420 16,182 39,995 56,880 57,340 29,999 -42.06%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 13,180 14,420 16,182 39,995 56,880 57,340 29,999 -42.06%
NOSH 39,939 40,057 39,468 39,995 39,499 30,021 29,999 20.91%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -48.75% -43.94% -37.24% -18.55% 4.72% 5.28% 4.08% -
ROE -333.76% -294.75% -249.67% -39.64% 7.61% 7.23% 8.88% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 225.94 241.51 274.89 213.65 232.49 261.61 217.78 2.47%
EPS -110.14 -106.11 -102.37 -39.64 10.96 13.81 8.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.36 0.41 1.00 1.44 1.91 1.00 -52.08%
Adjusted Per Share Value based on latest NOSH - 39,995
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 20.88 22.39 25.10 19.77 21.25 18.17 15.12 23.88%
EPS -10.18 -9.84 -9.35 -3.67 1.00 0.96 0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0305 0.0334 0.0374 0.0925 0.1316 0.1327 0.0694 -42.05%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.71 0.76 0.93 1.15 1.32 1.53 1.44 -
P/RPS 0.31 0.31 0.34 0.54 0.57 0.58 0.66 -39.43%
P/EPS -0.64 -0.72 -0.91 -2.90 12.04 11.08 16.22 -
EY -155.13 -139.62 -110.07 -34.47 8.31 9.02 6.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.11 2.27 1.15 0.92 0.80 1.44 30.47%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 30/11/04 30/08/04 31/05/04 12/04/04 27/11/03 28/08/03 -
Price 0.64 0.72 0.89 1.07 1.11 1.30 1.56 -
P/RPS 0.28 0.30 0.32 0.50 0.48 0.50 0.72 -46.56%
P/EPS -0.58 -0.68 -0.87 -2.70 10.12 9.42 17.57 -
EY -172.10 -147.38 -115.02 -37.04 9.88 10.62 5.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 2.00 2.17 1.07 0.77 0.68 1.56 15.56%

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