[PTGTIN] QoQ TTM Result on 31-Jan-2007 [#1]

Announcement Date
30-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Jan-2007 [#1]
Profit Trend
QoQ- 32.61%
YoY- 73.19%
Quarter Report
View:
Show?
TTM Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 21,175 15,118 20,128 21,562 20,119 34,131 90,395 -61.89%
PBT 18,922 -5,227 -3,882 -3,981 -6,040 -12,139 -17,725 -
Tax -2,381 -882 -466 -464 -556 2,306 1,888 -
NP 16,541 -6,109 -4,348 -4,445 -6,596 -9,833 -15,837 -
-
NP to SH 16,541 -6,109 -4,348 -4,445 -6,596 -9,833 -15,837 -
-
Tax Rate 12.58% - - - - - - -
Total Cost 4,634 21,227 24,476 26,007 26,715 43,964 106,232 -87.53%
-
Net Worth 378,467 361,523 361,199 377,999 362,350 354,511 362,910 2.82%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 378,467 361,523 361,199 377,999 362,350 354,511 362,910 2.82%
NOSH 344,061 347,619 344,000 360,000 345,096 334,444 342,368 0.32%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 78.12% -40.41% -21.60% -20.61% -32.78% -28.81% -17.52% -
ROE 4.37% -1.69% -1.20% -1.18% -1.82% -2.77% -4.36% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 6.15 4.35 5.85 5.99 5.83 10.21 26.40 -62.03%
EPS 4.81 -1.76 -1.26 -1.23 -1.91 -2.94 -4.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.04 1.05 1.05 1.05 1.06 1.06 2.49%
Adjusted Per Share Value based on latest NOSH - 360,000
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 6.12 4.37 5.82 6.23 5.81 9.86 26.12 -61.89%
EPS 4.78 -1.77 -1.26 -1.28 -1.91 -2.84 -4.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0935 1.0446 1.0436 1.0922 1.0469 1.0243 1.0486 2.82%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 0.29 0.35 0.31 0.23 0.23 0.25 0.26 -
P/RPS 4.71 8.05 5.30 3.84 3.95 2.45 0.98 183.98%
P/EPS 6.03 -19.92 -24.53 -18.63 -12.03 -8.50 -5.62 -
EY 16.58 -5.02 -4.08 -5.37 -8.31 -11.76 -17.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.34 0.30 0.22 0.22 0.24 0.25 2.64%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 21/12/07 21/08/07 29/05/07 30/03/07 27/12/06 28/09/06 29/06/06 -
Price 0.28 0.28 0.27 0.31 0.25 0.22 0.22 -
P/RPS 4.55 6.44 4.61 5.18 4.29 2.16 0.83 209.93%
P/EPS 5.82 -15.93 -21.36 -25.11 -13.08 -7.48 -4.76 -
EY 17.17 -6.28 -4.68 -3.98 -7.65 -13.36 -21.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.26 0.30 0.24 0.21 0.21 12.29%

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