[PTT] YoY TTM Result on 30-Sep-2007 [#1]

Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 17.29%
YoY- -27.61%
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 49,717 45,940 39,114 25,794 45,429 55,096 96,745 -10.49%
PBT 7,112 3,743 341 252 932 -1,964 -42,765 -
Tax -1,788 -1,132 -806 -384 -812 -1,202 259 -
NP 5,324 2,611 -465 -132 120 -3,166 -42,506 -
-
NP to SH 4,622 2,271 -1,010 -550 -431 -3,392 -42,506 -
-
Tax Rate 25.14% 30.24% 236.36% 152.38% 87.12% - - -
Total Cost 44,393 43,329 39,579 25,926 45,309 58,262 139,251 -17.34%
-
Net Worth 38,800 25,199 31,541 32,722 33,077 32,129 14,420 17.92%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 38,800 25,199 31,541 32,722 33,077 32,129 14,420 17.92%
NOSH 40,000 30,000 39,926 39,905 39,851 39,666 40,057 -0.02%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 10.71% 5.68% -1.19% -0.51% 0.26% -5.75% -43.94% -
ROE 11.91% 9.01% -3.20% -1.68% -1.30% -10.56% -294.75% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 124.29 153.13 97.97 64.64 113.99 138.90 241.51 -10.47%
EPS 11.56 7.57 -2.53 -1.38 -1.08 -8.55 -106.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.84 0.79 0.82 0.83 0.81 0.36 17.95%
Adjusted Per Share Value based on latest NOSH - 39,905
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 11.50 10.63 9.05 5.97 10.51 12.75 22.39 -10.50%
EPS 1.07 0.53 -0.23 -0.13 -0.10 -0.78 -9.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0898 0.0583 0.073 0.0757 0.0765 0.0743 0.0334 17.91%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.35 0.43 0.12 0.38 0.50 0.45 0.76 -
P/RPS 0.28 0.28 0.12 0.59 0.44 0.32 0.31 -1.68%
P/EPS 3.03 5.68 -4.74 -27.57 -46.23 -5.26 -0.72 -
EY 33.01 17.60 -21.08 -3.63 -2.16 -19.00 -139.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.51 0.15 0.46 0.60 0.56 2.11 -25.51%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 13/11/09 19/11/08 26/11/07 27/11/06 25/11/05 30/11/04 -
Price 0.21 0.30 0.15 0.32 0.38 0.30 0.72 -
P/RPS 0.17 0.20 0.15 0.50 0.33 0.22 0.30 -9.02%
P/EPS 1.82 3.96 -5.93 -23.22 -35.14 -3.51 -0.68 -
EY 55.02 25.23 -16.86 -4.31 -2.85 -28.50 -147.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.36 0.19 0.39 0.46 0.37 2.00 -30.76%

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