[PTT] QoQ Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[PTT] PTT SYNERGY GROUP BERHAD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 2.93%
YoY- 222.63%
Quarter Report
Latest QR
Upcoming QR
PTT's Result
PTT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 141,707 118,665 135,185 132,968 101,968 93,471 93,086 32.36%
PBT -40,099 -16,133 3,477 4,314 4,256 3,902 1,098 -
Tax 67 637 -909 -778 -1,225 -1,123 -1,076 -
NP -40,032 -15,496 2,568 3,536 3,031 2,779 22 -
-
NP to SH -39,119 -15,496 2,568 3,536 3,435 2,779 22 -
-
Tax Rate - - 26.14% 18.03% 28.78% 28.78% 98.00% -
Total Cost 181,739 134,161 132,617 129,432 98,936 90,692 93,064 56.29%
-
Net Worth 16,025 39,999 57,540 57,332 29,999 55,500 49,865 -53.11%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 16,025 39,999 57,540 57,332 29,999 55,500 49,865 -53.11%
NOSH 39,087 39,999 39,958 30,016 29,999 30,000 28,332 23.95%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -28.25% -13.06% 1.90% 2.66% 2.97% 2.97% 0.02% -
ROE -244.10% -38.74% 4.46% 6.17% 11.45% 5.01% 0.05% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 362.54 296.66 338.31 442.98 339.89 311.57 328.55 6.78%
EPS -100.08 -38.74 6.43 11.78 7.58 6.95 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 1.00 1.44 1.91 1.00 1.85 1.76 -62.17%
Adjusted Per Share Value based on latest NOSH - 30,021
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 32.79 27.46 31.28 30.77 23.59 21.63 21.54 32.36%
EPS -9.05 -3.59 0.59 0.82 0.79 0.64 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0371 0.0926 0.1331 0.1327 0.0694 0.1284 0.1154 -53.10%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.93 1.15 1.32 1.53 1.44 1.09 1.24 -
P/RPS 0.26 0.39 0.39 0.35 0.42 0.35 0.38 -22.37%
P/EPS -0.93 -2.97 20.54 12.99 12.58 11.77 1,550.00 -
EY -107.61 -33.69 4.87 7.70 7.95 8.50 0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 1.15 0.92 0.80 1.44 0.59 0.70 119.24%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 31/05/04 12/04/04 27/11/03 28/08/03 28/05/03 28/02/03 -
Price 0.89 1.07 1.11 1.30 1.56 1.24 1.18 -
P/RPS 0.25 0.36 0.33 0.29 0.46 0.40 0.36 -21.59%
P/EPS -0.89 -2.76 17.27 11.04 13.62 13.39 1,475.00 -
EY -112.45 -36.21 5.79 9.06 7.34 7.47 0.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 1.07 0.77 0.68 1.56 0.67 0.67 119.06%

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