[PTGTIN] QoQ TTM Result on 31-Jul-2009 [#3]

Announcement Date
18-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jul-2009 [#3]
Profit Trend
QoQ- -11.04%
YoY- -145.1%
View:
Show?
TTM Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 26,343 22,282 18,209 20,561 18,328 16,801 18,193 28.07%
PBT -1,512 -2,320 -2,604 -11,800 -11,045 -11,036 -10,303 -72.27%
Tax 158 243 214 3,975 3,998 3,995 4,007 -88.48%
NP -1,354 -2,077 -2,390 -7,825 -7,047 -7,041 -6,296 -64.20%
-
NP to SH -1,354 -2,077 -2,390 -7,825 -7,047 -7,041 -6,296 -64.20%
-
Tax Rate - - - - - - - -
Total Cost 27,697 24,359 20,599 28,386 25,375 23,842 24,489 8.57%
-
Net Worth 368,481 377,878 363,800 362,324 368,427 366,455 372,315 -0.68%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 368,481 377,878 363,800 362,324 368,427 366,455 372,315 -0.68%
NOSH 344,375 353,157 340,000 338,620 344,324 339,310 344,736 -0.07%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin -5.14% -9.32% -13.13% -38.06% -38.45% -41.91% -34.61% -
ROE -0.37% -0.55% -0.66% -2.16% -1.91% -1.92% -1.69% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 7.65 6.31 5.36 6.07 5.32 4.95 5.28 28.12%
EPS -0.39 -0.59 -0.70 -2.31 -2.05 -2.08 -1.83 -64.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.07 1.07 1.07 1.07 1.08 1.08 -0.61%
Adjusted Per Share Value based on latest NOSH - 338,620
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 7.61 6.44 5.26 5.94 5.30 4.85 5.26 28.00%
EPS -0.39 -0.60 -0.69 -2.26 -2.04 -2.03 -1.82 -64.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0647 1.0918 1.0511 1.0469 1.0645 1.0588 1.0757 -0.68%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.14 0.18 0.22 0.18 0.14 0.30 0.15 -
P/RPS 1.83 2.85 4.11 2.96 2.63 6.06 2.84 -25.45%
P/EPS -35.61 -30.61 -31.30 -7.79 -6.84 -14.46 -8.21 166.67%
EY -2.81 -3.27 -3.20 -12.84 -14.62 -6.92 -12.18 -62.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.17 0.21 0.17 0.13 0.28 0.14 -4.83%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 25/06/10 25/03/10 29/12/09 18/09/09 29/06/09 20/03/09 19/12/08 -
Price 0.14 0.15 0.15 0.23 0.17 0.30 0.20 -
P/RPS 1.83 2.38 2.80 3.79 3.19 6.06 3.79 -38.53%
P/EPS -35.61 -25.50 -21.34 -9.95 -8.31 -14.46 -10.95 119.97%
EY -2.81 -3.92 -4.69 -10.05 -12.04 -6.92 -9.13 -54.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.14 0.14 0.21 0.16 0.28 0.19 -22.40%

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