[PTT] QoQ Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[PTT] PTT SYNERGY GROUP BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 92.91%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PTT's Result
PTT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 64,436 76,821 99,844 86,088 141,707 118,665 135,185 -39.00%
PBT -2,416 -1,410 -2,236 -1,740 -40,099 -16,133 3,477 -
Tax -966 -2,221 -1,802 -1,032 67 637 -909 4.14%
NP -3,382 -3,632 -4,038 -2,772 -40,032 -15,496 2,568 -
-
NP to SH -3,847 -3,632 -4,038 -2,772 -39,119 -15,496 2,568 -
-
Tax Rate - - - - - - 26.14% -
Total Cost 67,818 80,453 103,882 88,860 181,739 134,161 132,617 -36.07%
-
Net Worth 33,192 32,400 13,193 14,420 16,025 39,999 57,540 -30.72%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 33,192 32,400 13,193 14,420 16,025 39,999 57,540 -30.72%
NOSH 39,990 40,000 39,980 40,057 39,087 39,999 39,958 0.05%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -5.25% -4.73% -4.04% -3.22% -28.25% -13.06% 1.90% -
ROE -11.59% -11.21% -30.61% -19.22% -244.10% -38.74% 4.46% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 161.13 192.05 249.73 214.91 362.54 296.66 338.31 -39.04%
EPS -9.62 -9.08 -10.10 -6.92 -100.08 -38.74 6.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.81 0.33 0.36 0.41 1.00 1.44 -30.76%
Adjusted Per Share Value based on latest NOSH - 40,057
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 29.82 35.55 46.21 39.84 65.58 54.92 62.56 -39.00%
EPS -1.78 -1.68 -1.87 -1.28 -18.10 -7.17 1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1536 0.1499 0.0611 0.0667 0.0742 0.1851 0.2663 -30.73%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.45 0.62 0.71 0.76 0.93 1.15 1.32 -
P/RPS 0.28 0.32 0.28 0.35 0.26 0.39 0.39 -19.83%
P/EPS -4.68 -6.83 -7.03 -10.98 -0.93 -2.97 20.54 -
EY -21.38 -14.65 -14.23 -9.11 -107.61 -33.69 4.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.77 2.15 2.11 2.27 1.15 0.92 -29.91%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 27/05/05 25/02/05 30/11/04 30/08/04 31/05/04 12/04/04 -
Price 0.70 0.47 0.64 0.72 0.89 1.07 1.11 -
P/RPS 0.43 0.24 0.26 0.34 0.25 0.36 0.33 19.31%
P/EPS -7.28 -5.18 -6.34 -10.40 -0.89 -2.76 17.27 -
EY -13.74 -19.32 -15.78 -9.61 -112.45 -36.21 5.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.58 1.94 2.00 2.17 1.07 0.77 5.97%

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