[PTGTIN] QoQ Annualized Quarter Result on 31-Jan-2007 [#1]

Announcement Date
30-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Jan-2007 [#1]
Profit Trend
QoQ- 108.73%
YoY- 107.17%
Quarter Report
View:
Show?
Annualized Quarter Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 21,175 12,625 15,468 24,096 20,120 19,294 15,450 23.31%
PBT 19,131 -3,330 -2,054 700 -6,042 -4,390 -6,372 -
Tax -2,563 -56 -64 -124 -555 378 -246 374.99%
NP 16,568 -3,386 -2,118 576 -6,597 -4,012 -6,618 -
-
NP to SH 16,568 -3,386 -2,118 576 -6,597 -4,012 -6,618 -
-
Tax Rate 13.40% - - 17.71% - - - -
Total Cost 4,607 16,011 17,586 23,520 26,717 23,306 22,068 -64.70%
-
Net Worth 378,606 356,972 358,693 377,999 360,773 366,613 365,368 2.39%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 378,606 356,972 358,693 377,999 360,773 366,613 365,368 2.39%
NOSH 344,187 343,243 341,612 360,000 343,593 345,862 344,687 -0.09%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 78.24% -26.82% -13.69% 2.39% -32.79% -20.79% -42.83% -
ROE 4.38% -0.95% -0.59% 0.15% -1.83% -1.09% -1.81% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 6.15 3.68 4.53 6.69 5.86 5.58 4.48 23.44%
EPS 4.81 -0.99 -0.62 0.16 -1.92 -1.16 -1.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.04 1.05 1.05 1.05 1.06 1.06 2.49%
Adjusted Per Share Value based on latest NOSH - 360,000
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 6.12 3.65 4.47 6.96 5.81 5.57 4.46 23.41%
EPS 4.79 -0.98 -0.61 0.17 -1.91 -1.16 -1.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0939 1.0314 1.0364 1.0922 1.0424 1.0593 1.0557 2.39%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 0.29 0.35 0.31 0.23 0.23 0.25 0.26 -
P/RPS 4.71 9.52 6.85 3.44 3.93 4.48 5.80 -12.92%
P/EPS 6.02 -35.47 -50.00 143.75 -11.98 -21.55 -13.54 -
EY 16.60 -2.82 -2.00 0.70 -8.35 -4.64 -7.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.34 0.30 0.22 0.22 0.24 0.25 2.64%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 21/12/07 21/08/07 29/05/07 30/03/07 27/12/06 28/09/06 29/06/06 -
Price 0.28 0.28 0.27 0.31 0.25 0.22 0.22 -
P/RPS 4.55 7.61 5.96 4.63 4.27 3.94 4.91 -4.93%
P/EPS 5.82 -28.38 -43.55 193.75 -13.02 -18.97 -11.46 -
EY 17.19 -3.52 -2.30 0.52 -7.68 -5.27 -8.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.26 0.30 0.24 0.21 0.21 12.29%

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