[PTT] QoQ TTM Result on 30-Sep-2004 [#1]

Stock
[PTT] PTT SYNERGY GROUP BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -5.21%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PTT's Result
PTT's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 64,436 80,658 90,240 96,745 108,494 85,452 91,832 -21.05%
PBT -2,416 -25,098 -43,899 -42,765 -40,322 -16,282 5,537 -
Tax -1,341 -2,175 -91 259 -80 429 -1,206 7.33%
NP -3,757 -27,273 -43,990 -42,506 -40,402 -15,853 4,331 -
-
NP to SH -3,847 -27,273 -43,990 -42,506 -40,402 -15,853 4,331 -
-
Tax Rate - - - - - - 21.78% -
Total Cost 68,193 107,931 134,230 139,251 148,896 101,305 87,501 -15.32%
-
Net Worth 31,179 32,446 13,180 14,420 16,182 39,995 56,880 -33.04%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 31,179 32,446 13,180 14,420 16,182 39,995 56,880 -33.04%
NOSH 39,974 40,056 39,939 40,057 39,468 39,995 39,499 0.80%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -5.83% -33.81% -48.75% -43.94% -37.24% -18.55% 4.72% -
ROE -12.34% -84.06% -333.76% -294.75% -249.67% -39.64% 7.61% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 161.19 201.36 225.94 241.51 274.89 213.65 232.49 -21.68%
EPS -9.62 -68.09 -110.14 -106.11 -102.37 -39.64 10.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.81 0.33 0.36 0.41 1.00 1.44 -33.57%
Adjusted Per Share Value based on latest NOSH - 40,057
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 29.82 37.33 41.76 44.77 50.21 39.55 42.50 -21.05%
EPS -1.78 -12.62 -20.36 -19.67 -18.70 -7.34 2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1443 0.1502 0.061 0.0667 0.0749 0.1851 0.2632 -33.03%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.45 0.62 0.71 0.76 0.93 1.15 1.32 -
P/RPS 0.28 0.31 0.31 0.31 0.34 0.54 0.57 -37.76%
P/EPS -4.68 -0.91 -0.64 -0.72 -0.91 -2.90 12.04 -
EY -21.39 -109.82 -155.13 -139.62 -110.07 -34.47 8.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.77 2.15 2.11 2.27 1.15 0.92 -26.49%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 27/05/05 25/02/05 30/11/04 30/08/04 31/05/04 12/04/04 -
Price 0.70 0.47 0.64 0.72 0.89 1.07 1.11 -
P/RPS 0.43 0.23 0.28 0.30 0.32 0.50 0.48 -7.07%
P/EPS -7.27 -0.69 -0.58 -0.68 -0.87 -2.70 10.12 -
EY -13.75 -144.86 -172.10 -147.38 -115.02 -37.04 9.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.58 1.94 2.00 2.17 1.07 0.77 10.97%

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