[PTGTIN] QoQ TTM Result on 31-Jan-2010 [#1]

Announcement Date
25-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Jan-2010 [#1]
Profit Trend
QoQ- 13.1%
YoY- 70.5%
View:
Show?
TTM Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 19,354 19,291 26,343 22,282 18,209 20,561 18,328 3.68%
PBT -11,842 -13,313 -1,512 -2,320 -2,604 -11,800 -11,045 4.74%
Tax 3,010 2,919 158 243 214 3,975 3,998 -17.19%
NP -8,832 -10,394 -1,354 -2,077 -2,390 -7,825 -7,047 16.19%
-
NP to SH -8,832 -10,394 -1,354 -2,077 -2,390 -7,825 -7,047 16.19%
-
Tax Rate - - - - - - - -
Total Cost 28,186 29,685 27,697 24,359 20,599 28,386 25,375 7.23%
-
Net Worth 358,354 360,653 368,481 377,878 363,800 362,324 368,427 -1.82%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 358,354 360,653 368,481 377,878 363,800 362,324 368,427 -1.82%
NOSH 344,571 346,781 344,375 353,157 340,000 338,620 344,324 0.04%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin -45.63% -53.88% -5.14% -9.32% -13.13% -38.06% -38.45% -
ROE -2.46% -2.88% -0.37% -0.55% -0.66% -2.16% -1.91% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 5.62 5.56 7.65 6.31 5.36 6.07 5.32 3.71%
EPS -2.56 -3.00 -0.39 -0.59 -0.70 -2.31 -2.05 15.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.04 1.07 1.07 1.07 1.07 1.07 -1.87%
Adjusted Per Share Value based on latest NOSH - 353,157
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 5.59 5.57 7.61 6.44 5.26 5.94 5.30 3.60%
EPS -2.55 -3.00 -0.39 -0.60 -0.69 -2.26 -2.04 15.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0354 1.042 1.0647 1.0918 1.0511 1.0469 1.0645 -1.82%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.41 0.16 0.14 0.18 0.22 0.18 0.14 -
P/RPS 7.30 2.88 1.83 2.85 4.11 2.96 2.63 97.13%
P/EPS -16.00 -5.34 -35.61 -30.61 -31.30 -7.79 -6.84 75.94%
EY -6.25 -18.73 -2.81 -3.27 -3.20 -12.84 -14.62 -43.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.15 0.13 0.17 0.21 0.17 0.13 107.59%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 22/12/10 20/09/10 25/06/10 25/03/10 29/12/09 18/09/09 29/06/09 -
Price 0.35 0.16 0.14 0.15 0.15 0.23 0.17 -
P/RPS 6.23 2.88 1.83 2.38 2.80 3.79 3.19 56.05%
P/EPS -13.65 -5.34 -35.61 -25.50 -21.34 -9.95 -8.31 39.08%
EY -7.32 -18.73 -2.81 -3.92 -4.69 -10.05 -12.04 -28.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.15 0.13 0.14 0.14 0.21 0.16 65.06%

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