[PTT] QoQ TTM Result on 30-Sep-2003 [#1]

Stock
[PTT] PTT SYNERGY GROUP BERHAD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 55.65%
YoY- 521.24%
Quarter Report
Latest QR
Upcoming QR
PTT's Result
PTT's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 108,494 85,452 91,832 78,540 65,333 93,471 98,102 6.94%
PBT -40,322 -16,282 5,537 5,359 3,555 3,902 1,370 -
Tax -80 429 -1,206 -1,214 -892 -1,123 -1,147 -83.08%
NP -40,402 -15,853 4,331 4,145 2,663 2,779 223 -
-
NP to SH -40,402 -15,853 4,331 4,145 2,663 2,779 223 -
-
Tax Rate - - 21.78% 22.65% 25.09% 28.78% 83.72% -
Total Cost 148,896 101,305 87,501 74,395 62,670 90,692 97,879 32.30%
-
Net Worth 16,182 39,995 56,880 57,340 29,999 30,010 54,755 -55.66%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 16,182 39,995 56,880 57,340 29,999 30,010 54,755 -55.66%
NOSH 39,468 39,995 39,499 30,021 29,999 30,010 31,111 17.20%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -37.24% -18.55% 4.72% 5.28% 4.08% 2.97% 0.23% -
ROE -249.67% -39.64% 7.61% 7.23% 8.88% 9.26% 0.41% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 274.89 213.65 232.49 261.61 217.78 311.46 315.33 -8.75%
EPS -102.37 -39.64 10.96 13.81 8.88 9.26 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 1.00 1.44 1.91 1.00 1.00 1.76 -62.17%
Adjusted Per Share Value based on latest NOSH - 30,021
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 25.10 19.77 21.25 18.17 15.12 21.63 22.70 6.93%
EPS -9.35 -3.67 1.00 0.96 0.62 0.64 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0374 0.0925 0.1316 0.1327 0.0694 0.0694 0.1267 -55.69%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.93 1.15 1.32 1.53 1.44 1.09 1.24 -
P/RPS 0.34 0.54 0.57 0.58 0.66 0.35 0.39 -8.74%
P/EPS -0.91 -2.90 12.04 11.08 16.22 11.77 172.99 -
EY -110.07 -34.47 8.31 9.02 6.16 8.50 0.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 1.15 0.92 0.80 1.44 1.09 0.70 119.24%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 31/05/04 12/04/04 27/11/03 28/08/03 28/05/03 28/02/03 -
Price 0.89 1.07 1.11 1.30 1.56 1.24 1.18 -
P/RPS 0.32 0.50 0.48 0.50 0.72 0.40 0.37 -9.23%
P/EPS -0.87 -2.70 10.12 9.42 17.57 13.39 164.62 -
EY -115.02 -37.04 9.88 10.62 5.69 7.47 0.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 1.07 0.77 0.68 1.56 1.24 0.67 119.06%

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