[PTT] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[PTT] PTT SYNERGY GROUP BERHAD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -703.43%
YoY- -657.61%
Quarter Report
Latest QR
Upcoming QR
PTT's Result
PTT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 99,844 86,088 141,707 118,665 135,185 132,968 101,968 -1.38%
PBT -2,236 -1,740 -40,099 -16,133 3,477 4,314 4,256 -
Tax -1,802 -1,032 67 637 -909 -778 -1,225 29.19%
NP -4,038 -2,772 -40,032 -15,496 2,568 3,536 3,031 -
-
NP to SH -4,038 -2,772 -39,119 -15,496 2,568 3,536 3,435 -
-
Tax Rate - - - - 26.14% 18.03% 28.78% -
Total Cost 103,882 88,860 181,739 134,161 132,617 129,432 98,936 3.29%
-
Net Worth 13,193 14,420 16,025 39,999 57,540 57,332 29,999 -42.02%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 13,193 14,420 16,025 39,999 57,540 57,332 29,999 -42.02%
NOSH 39,980 40,057 39,087 39,999 39,958 30,016 29,999 20.99%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -4.04% -3.22% -28.25% -13.06% 1.90% 2.66% 2.97% -
ROE -30.61% -19.22% -244.10% -38.74% 4.46% 6.17% 11.45% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 249.73 214.91 362.54 296.66 338.31 442.98 339.89 -18.49%
EPS -10.10 -6.92 -100.08 -38.74 6.43 11.78 7.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.36 0.41 1.00 1.44 1.91 1.00 -52.08%
Adjusted Per Share Value based on latest NOSH - 39,995
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 23.10 19.92 32.79 27.46 31.28 30.77 23.59 -1.38%
EPS -0.93 -0.64 -9.05 -3.59 0.59 0.82 0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0305 0.0334 0.0371 0.0926 0.1331 0.1327 0.0694 -42.05%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.71 0.76 0.93 1.15 1.32 1.53 1.44 -
P/RPS 0.28 0.35 0.26 0.39 0.39 0.35 0.42 -23.59%
P/EPS -7.03 -10.98 -0.93 -2.97 20.54 12.99 12.58 -
EY -14.23 -9.11 -107.61 -33.69 4.87 7.70 7.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.11 2.27 1.15 0.92 0.80 1.44 30.47%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 30/11/04 30/08/04 31/05/04 12/04/04 27/11/03 28/08/03 -
Price 0.64 0.72 0.89 1.07 1.11 1.30 1.56 -
P/RPS 0.26 0.34 0.25 0.36 0.33 0.29 0.46 -31.52%
P/EPS -6.34 -10.40 -0.89 -2.76 17.27 11.04 13.62 -
EY -15.78 -9.61 -112.45 -36.21 5.79 9.06 7.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 2.00 2.17 1.07 0.77 0.68 1.56 15.56%

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