[PTT] YoY Quarter Result on 30-Jun-2009 [#4]

Stock

[PTT] PTT SYNERGY GROUP BERHAD

Announcement Date

28-Aug-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

30-Jun-2009 [#4]

Profit Trend

QoQ- -127.73%

YoY- -181.36%

Quarter Report

PTT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Quarter Result
Revenue	9,693	16,734	12,914	9,866	14,764	6,091	16,016	-8.02%
YoY %	-42.08%	29.58%	30.89%	-33.18%	142.39%	-61.97%	-	-
Horiz. %	60.52%	104.48%	80.63%	61.60%	92.18%	38.03%	100.00%	-
PBT	548	2,217	1,162	54	1,028	-382	-118	-
YoY %	-75.28%	90.79%	2,051.85%	-94.75%	369.11%	-223.73%	-	-
Horiz. %	-464.41%	-1,878.81%	-984.75%	-45.76%	-871.19%	323.73%	100.00%	-
Tax	-235	-265	-342	-408	-464	-90	-298	-3.87%
YoY %	11.32%	22.51%	16.18%	12.07%	-415.56%	69.80%	-	-
Horiz. %	78.86%	88.93%	114.77%	136.91%	155.70%	30.20%	100.00%	-
NP	313	1,952	820	-354	564	-472	-416	-
YoY %	-83.97%	138.05%	331.64%	-162.77%	219.49%	-13.46%	-	-
Horiz. %	-75.24%	-469.23%	-197.12%	85.10%	-135.58%	113.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	158	1,799	674	-419	515	-509	-403	-
YoY %	-91.22%	166.91%	260.86%	-181.36%	201.18%	-26.30%	-	-
Horiz. %	-39.21%	-446.40%	-167.25%	103.97%	-127.79%	126.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	42.88%	11.95%	29.43%	755.56%	45.14%	-	-	-
YoY %	258.83%	-59.40%	-96.10%	1,573.81%	0.00%	-	-	-
Horiz. %	94.99%	26.47%	65.20%	1,673.81%	100.00%	-	-	-
Total Cost	9,380	14,782	12,094	10,220	14,200	6,563	16,432	-8.91%
YoY %	-36.54%	22.23%	18.34%	-28.03%	116.36%	-60.06%	-	-
Horiz. %	57.08%	89.96%	73.60%	62.20%	86.42%	39.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	43,055	40,777	38,744	33,919	32,065	33,265	33,940	4.04%
YoY %	5.59%	5.25%	14.23%	5.78%	-3.61%	-1.99%	-	-
Horiz. %	126.86%	120.14%	114.15%	99.94%	94.48%	98.01%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	43,055	40,777	38,744	33,919	32,065	33,265	33,940	4.04%
YoY %	5.59%	5.25%	14.23%	5.78%	-3.61%	-1.99%	-	-
Horiz. %	126.86%	120.14%	114.15%	99.94%	94.48%	98.01%	100.00%	-
NOSH	40,000	39,977	39,943	39,904	40,081	40,078	39,930	0.02%
YoY %	0.06%	0.09%	0.10%	-0.44%	0.01%	0.37%	-	-
Horiz. %	100.18%	100.12%	100.03%	99.93%	100.38%	100.37%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	3.23%	11.66%	6.35%	-3.59%	3.82%	-7.75%	-2.60%	-
YoY %	-72.30%	83.62%	276.88%	-193.98%	149.29%	-198.08%	-	-
Horiz. %	-124.23%	-448.46%	-244.23%	138.08%	-146.92%	298.08%	100.00%	-
ROE	0.37%	4.41%	1.74%	-1.24%	1.61%	-1.53%	-1.19%	-
YoY %	-91.61%	153.45%	240.32%	-177.02%	205.23%	-28.57%	-	-
Horiz. %	-31.09%	-370.59%	-146.22%	104.20%	-135.29%	128.57%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	24.54	41.86	32.33	24.72	36.83	15.20	40.11	-7.85%
YoY %	-41.38%	29.48%	30.78%	-32.88%	142.30%	-62.10%	-	-
Horiz. %	61.18%	104.36%	80.60%	61.63%	91.82%	37.90%	100.00%	-
EPS	0.40	4.50	1.69	-1.05	1.29	-1.27	-1.01	-
YoY %	-91.11%	166.27%	260.95%	-181.40%	201.57%	-25.74%	-	-
Horiz. %	-39.60%	-445.54%	-167.33%	103.96%	-127.72%	125.74%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.09	1.02	0.97	0.85	0.80	0.83	0.85	4.22%
YoY %	6.86%	5.15%	14.12%	6.25%	-3.61%	-2.35%	-	-
Horiz. %	128.24%	120.00%	114.12%	100.00%	94.12%	97.65%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 39,904
RPS	2.24	3.87	2.99	2.28	3.42	1.41	3.71	-8.05%
YoY %	-42.12%	29.43%	31.14%	-33.33%	142.55%	-61.99%	-	-
Horiz. %	60.38%	104.31%	80.59%	61.46%	92.18%	38.01%	100.00%	-
EPS	0.04	0.42	0.16	-0.10	0.12	-0.12	-0.09	-
YoY %	-90.48%	162.50%	260.00%	-183.33%	200.00%	-33.33%	-	-
Horiz. %	-44.44%	-466.67%	-177.78%	111.11%	-133.33%	133.33%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.0996	0.0944	0.0897	0.0785	0.0742	0.077	0.0785	4.04%
YoY %	5.51%	5.24%	14.27%	5.80%	-3.64%	-1.91%	-	-
Horiz. %	126.88%	120.25%	114.27%	100.00%	94.52%	98.09%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	0.26	0.30	0.30	0.44	0.30	0.68	0.37	-
P/RPS	1.05	0.72	0.93	1.78	0.81	4.47	0.92	2.22%
YoY %	45.83%	-22.58%	-47.75%	119.75%	-81.88%	385.87%	-	-
Horiz. %	114.13%	78.26%	101.09%	193.48%	88.04%	485.87%	100.00%	-
P/EPS	65.00	6.67	17.78	-41.90	23.35	-53.54	-36.66	-
YoY %	874.51%	-62.49%	142.43%	-279.44%	143.61%	-46.04%	-	-
Horiz. %	-177.30%	-18.19%	-48.50%	114.29%	-63.69%	146.04%	100.00%	-
EY	1.54	15.00	5.62	-2.39	4.28	-1.87	-2.73	-
YoY %	-89.73%	166.90%	335.15%	-155.84%	328.88%	31.50%	-	-
Horiz. %	-56.41%	-549.45%	-205.86%	87.55%	-156.78%	68.50%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.24	0.29	0.31	0.52	0.38	0.82	0.44	-9.60%
YoY %	-17.24%	-6.45%	-40.38%	36.84%	-53.66%	86.36%	-	-
Horiz. %	54.55%	65.91%	70.45%	118.18%	86.36%	186.36%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/08/12	26/08/11	26/08/10	28/08/09	28/08/08	28/08/07	30/08/06	-
Price	0.26	0.285	0.23	0.43	0.21	0.40	0.37	-
P/RPS	1.05	0.68	0.71	1.74	0.57	2.63	0.92	2.22%
YoY %	54.41%	-4.23%	-59.20%	205.26%	-78.33%	185.87%	-	-
Horiz. %	114.13%	73.91%	77.17%	189.13%	61.96%	285.87%	100.00%	-
P/EPS	65.00	6.33	13.63	-40.95	16.34	-31.50	-36.66	-
YoY %	926.86%	-53.56%	133.28%	-350.61%	151.87%	14.08%	-	-
Horiz. %	-177.30%	-17.27%	-37.18%	111.70%	-44.57%	85.92%	100.00%	-
EY	1.54	15.79	7.34	-2.44	6.12	-3.18	-2.73	-
YoY %	-90.25%	115.12%	400.82%	-139.87%	292.45%	-16.48%	-	-
Horiz. %	-56.41%	-578.39%	-268.86%	89.38%	-224.18%	116.48%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.24	0.28	0.24	0.51	0.26	0.48	0.44	-9.60%
YoY %	-14.29%	16.67%	-52.94%	96.15%	-45.83%	9.09%	-	-
Horiz. %	54.55%	63.64%	54.55%	115.91%	59.09%	109.09%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos