[PTT] QoQ Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[PTT] PTT SYNERGY GROUP BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -74.24%
YoY- -97.35%
Quarter Report
Latest QR
Upcoming QR
PTT's Result
PTT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 132,968 101,968 93,471 93,086 96,404 112,552 108,547 14.47%
PBT 4,314 4,256 3,902 1,098 1,102 1,388 1,360 115.73%
Tax -778 -1,225 -1,123 -1,076 -1,014 -924 -1,259 -27.42%
NP 3,536 3,031 2,779 22 88 464 101 967.87%
-
NP to SH 3,536 3,435 2,779 22 88 464 101 967.87%
-
Tax Rate 18.03% 28.78% 28.78% 98.00% 92.01% 66.57% 92.57% -
Total Cost 129,432 98,936 90,692 93,064 96,316 112,088 108,446 12.50%
-
Net Worth 57,332 29,999 55,500 49,865 51,626 52,348 51,985 6.73%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 57,332 29,999 55,500 49,865 51,626 52,348 51,985 6.73%
NOSH 30,016 29,999 30,000 28,332 29,333 29,743 29,705 0.69%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.66% 2.97% 2.97% 0.02% 0.09% 0.41% 0.09% -
ROE 6.17% 11.45% 5.01% 0.05% 0.17% 0.89% 0.19% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 442.98 339.89 311.57 328.55 328.65 378.41 365.41 13.68%
EPS 11.78 7.58 6.95 0.08 0.30 1.56 0.34 960.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.00 1.85 1.76 1.76 1.76 1.75 6.00%
Adjusted Per Share Value based on latest NOSH - 31,111
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 30.77 23.59 21.63 21.54 22.31 26.04 25.12 14.46%
EPS 0.82 0.79 0.64 0.01 0.02 0.11 0.02 1086.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1327 0.0694 0.1284 0.1154 0.1195 0.1211 0.1203 6.75%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.53 1.44 1.09 1.24 1.08 1.69 1.90 -
P/RPS 0.35 0.42 0.35 0.38 0.33 0.45 0.52 -23.17%
P/EPS 12.99 12.58 11.77 1,550.00 360.00 108.33 558.82 -91.83%
EY 7.70 7.95 8.50 0.06 0.28 0.92 0.18 1120.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.44 0.59 0.70 0.61 0.96 1.09 -18.61%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 28/08/03 28/05/03 28/02/03 15/11/02 30/08/02 31/05/02 -
Price 1.30 1.56 1.24 1.18 1.25 1.46 1.69 -
P/RPS 0.29 0.46 0.40 0.36 0.38 0.39 0.46 -26.45%
P/EPS 11.04 13.62 13.39 1,475.00 416.67 93.59 497.06 -92.08%
EY 9.06 7.34 7.47 0.07 0.24 1.07 0.20 1167.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.56 0.67 0.67 0.71 0.83 0.97 -21.06%

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