[PTT] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[PTT] PTT SYNERGY GROUP BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -50.12%
YoY- -63.73%
Quarter Report
Latest QR
Upcoming QR
PTT's Result
PTT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 55,936 45,062 44,306 40,026 40,536 36,435 35,305 35.86%
PBT 1,876 1,872 -1,028 -2,226 -784 -413 -681 -
Tax -952 -454 -553 -288 -512 -373 -502 53.15%
NP 924 1,418 -1,581 -2,514 -1,296 -786 -1,184 -
-
NP to SH 148 836 -1,914 -2,600 -1,732 -996 -1,604 -
-
Tax Rate 50.75% 24.25% - - - - - -
Total Cost 55,012 43,644 45,887 42,540 41,832 37,221 36,489 31.44%
-
Net Worth 46,399 46,399 43,600 43,600 44,400 44,800 42,364 6.24%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 46,399 46,399 43,600 43,600 44,400 44,800 42,364 6.24%
NOSH 40,000 40,000 40,000 40,000 40,000 40,000 39,966 0.05%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.65% 3.15% -3.57% -6.28% -3.20% -2.16% -3.35% -
ROE 0.32% 1.80% -4.39% -5.96% -3.90% -2.22% -3.79% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 139.84 112.66 110.77 100.07 101.34 91.09 88.34 35.78%
EPS 0.36 2.09 -4.79 -6.50 -4.32 -2.49 -4.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.16 1.09 1.09 1.11 1.12 1.06 6.18%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 22.84 18.40 18.09 16.34 16.55 14.88 14.42 35.84%
EPS 0.06 0.34 -0.78 -1.06 -0.71 -0.41 -0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1895 0.1895 0.178 0.178 0.1813 0.1829 0.173 6.25%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.62 0.57 0.545 0.31 0.37 0.33 0.30 -
P/RPS 0.44 0.51 0.49 0.31 0.37 0.36 0.34 18.73%
P/EPS 167.57 27.27 -11.39 -4.77 -8.55 -13.25 -7.48 -
EY 0.60 3.67 -8.78 -20.97 -11.70 -7.55 -13.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.49 0.50 0.28 0.33 0.29 0.28 52.95%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 28/08/14 26/05/14 27/02/14 27/11/13 29/08/13 21/05/13 -
Price 0.60 0.61 0.55 0.45 0.355 0.34 0.38 -
P/RPS 0.43 0.54 0.50 0.45 0.35 0.37 0.43 0.00%
P/EPS 162.16 29.19 -11.49 -6.92 -8.20 -13.65 -9.47 -
EY 0.62 3.43 -8.70 -14.44 -12.20 -7.32 -10.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.50 0.41 0.32 0.30 0.36 27.75%

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