[PTGTIN] QoQ Annualized Quarter Result on 31-Jul-2009 [#3]

Announcement Date
18-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jul-2009 [#3]
Profit Trend
QoQ- 4.31%
YoY- -89.53%
View:
Show?
Annualized Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 25,116 19,640 18,208 19,800 8,848 3,348 18,110 24.43%
PBT -2,270 -2,668 -2,603 -4,225 -4,452 -3,804 -10,303 -63.62%
Tax -174 -16 225 -96 -64 -132 4,012 -
NP -2,444 -2,684 -2,378 -4,321 -4,516 -3,936 -6,291 -46.85%
-
NP to SH -2,444 -2,684 -2,378 -4,321 -4,516 -3,936 -6,291 -46.85%
-
Tax Rate - - - - - - - -
Total Cost 27,560 22,324 20,586 24,121 13,364 7,284 24,401 8.47%
-
Net Worth 373,582 377,878 370,623 368,922 366,069 366,455 371,567 0.36%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 373,582 377,878 370,623 368,922 366,069 366,455 371,567 0.36%
NOSH 349,142 353,157 346,376 344,787 342,121 339,310 344,043 0.98%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin -9.73% -13.67% -13.06% -21.82% -51.04% -117.56% -34.74% -
ROE -0.65% -0.71% -0.64% -1.17% -1.23% -1.07% -1.69% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 7.19 5.56 5.26 5.74 2.59 0.99 5.26 23.23%
EPS -0.38 -0.76 -0.69 -1.25 -1.32 -1.16 -1.83 -65.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.07 1.07 1.07 1.07 1.08 1.08 -0.61%
Adjusted Per Share Value based on latest NOSH - 338,620
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 7.26 5.67 5.26 5.72 2.56 0.97 5.23 24.51%
EPS -0.71 -0.78 -0.69 -1.25 -1.30 -1.14 -1.82 -46.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0794 1.0918 1.0708 1.0659 1.0577 1.0588 1.0736 0.36%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.14 0.18 0.22 0.18 0.14 0.30 0.15 -
P/RPS 1.95 3.24 4.19 3.13 5.41 30.40 2.85 -22.40%
P/EPS -20.00 -23.68 -32.04 -14.36 -10.61 -25.86 -8.20 81.49%
EY -5.00 -4.22 -3.12 -6.96 -9.43 -3.87 -12.19 -44.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.17 0.21 0.17 0.13 0.28 0.14 -4.83%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 25/06/10 25/03/10 29/12/09 18/09/09 29/06/09 20/03/09 19/12/08 -
Price 0.14 0.15 0.15 0.23 0.17 0.30 0.20 -
P/RPS 1.95 2.70 2.85 4.01 6.57 30.40 3.80 -35.98%
P/EPS -20.00 -19.74 -21.85 -18.35 -12.88 -25.86 -10.94 49.67%
EY -5.00 -5.07 -4.58 -5.45 -7.76 -3.87 -9.14 -33.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.14 0.14 0.21 0.16 0.28 0.19 -22.40%

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