[PTT] YoY Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[PTT] PTT SYNERGY GROUP BERHAD
Announcement Date
12-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 8.94%
YoY- 11229.41%
Quarter Report
Latest QR
Upcoming QR
PTT's Result
PTT's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 17,036 22,476 49,922 101,389 48,202 59,632 37,896 -11.99%
PBT 169 898 -1,118 2,608 551 1,201 929 -23.84%
Tax -357 -335 -901 -682 -507 -766 -665 -9.46%
NP -188 563 -2,019 1,926 44 435 264 -
-
NP to SH -655 175 -2,019 1,926 44 435 264 -
-
Tax Rate 211.24% 37.31% - 26.15% 92.01% 63.78% 71.58% -
Total Cost 17,224 21,913 51,941 99,463 48,158 59,197 37,632 -11.74%
-
Net Worth 33,149 38,977 13,193 57,540 51,626 52,799 50,099 -6.38%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 33,149 38,977 13,193 57,540 51,626 52,799 50,099 -6.38%
NOSH 39,939 39,772 39,980 39,958 29,333 29,999 30,000 4.68%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -1.10% 2.50% -4.04% 1.90% 0.09% 0.73% 0.70% -
ROE -1.98% 0.45% -15.30% 3.35% 0.09% 0.82% 0.53% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 42.66 56.51 124.87 253.74 164.33 198.77 126.32 -15.93%
EPS -1.64 0.44 -5.05 4.82 0.15 1.45 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.98 0.33 1.44 1.76 1.76 1.67 -10.57%
Adjusted Per Share Value based on latest NOSH - 39,499
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 3.94 5.20 11.55 23.46 11.15 13.80 8.77 -12.00%
EPS -0.15 0.04 -0.47 0.45 0.01 0.10 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0767 0.0902 0.0305 0.1331 0.1195 0.1222 0.1159 -6.38%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 30/09/02 28/09/01 29/09/00 -
Price 0.37 0.32 0.71 1.32 1.08 1.46 1.80 -
P/RPS 0.87 0.57 0.57 0.52 0.66 0.73 1.42 -7.53%
P/EPS -22.56 72.73 -14.06 27.39 720.00 100.69 204.55 -
EY -4.43 1.38 -7.11 3.65 0.14 0.99 0.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.33 2.15 0.92 0.61 0.83 1.08 -13.06%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/02/07 24/02/06 25/02/05 12/04/04 15/11/02 29/11/01 29/11/00 -
Price 0.45 0.40 0.64 1.11 1.25 2.07 1.70 -
P/RPS 1.05 0.71 0.51 0.44 0.76 1.04 1.35 -3.93%
P/EPS -27.44 90.91 -12.67 23.03 833.33 142.76 193.18 -
EY -3.64 1.10 -7.89 4.34 0.12 0.70 0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.41 1.94 0.77 0.71 1.18 1.02 -9.66%

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