[PTT] QoQ TTM Result on 31-Dec-2002 [#3]

Stock
[PTT] PTT SYNERGY GROUP BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -51.2%
YoY- 119.8%
Quarter Report
Latest QR
Upcoming QR
PTT's Result
PTT's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 78,540 65,333 93,471 98,102 104,776 116,333 116,206 -22.96%
PBT 5,359 3,555 3,902 1,370 1,643 2,032 2,293 76.02%
Tax -1,214 -892 -1,123 -1,147 -1,186 -1,343 -1,446 -10.99%
NP 4,145 2,663 2,779 223 457 689 847 187.96%
-
NP to SH 4,145 2,663 2,779 223 457 689 847 187.96%
-
Tax Rate 22.65% 25.09% 28.78% 83.72% 72.19% 66.09% 63.06% -
Total Cost 74,395 62,670 90,692 97,879 104,319 115,644 115,359 -25.33%
-
Net Worth 57,340 29,999 30,010 54,755 52,066 52,348 52,500 6.04%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 57,340 29,999 30,010 54,755 52,066 52,348 52,500 6.04%
NOSH 30,021 29,999 30,010 31,111 29,583 29,743 30,000 0.04%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.28% 4.08% 2.97% 0.23% 0.44% 0.59% 0.73% -
ROE 7.23% 8.88% 9.26% 0.41% 0.88% 1.32% 1.61% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 261.61 217.78 311.46 315.33 354.17 391.12 387.35 -23.00%
EPS 13.81 8.88 9.26 0.72 1.54 2.32 2.82 188.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.00 1.00 1.76 1.76 1.76 1.75 6.00%
Adjusted Per Share Value based on latest NOSH - 31,111
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 36.35 30.24 43.26 45.40 48.49 53.84 53.78 -22.96%
EPS 1.92 1.23 1.29 0.10 0.21 0.32 0.39 189.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2654 0.1388 0.1389 0.2534 0.241 0.2423 0.243 6.04%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.53 1.44 1.09 1.24 1.08 1.69 1.90 -
P/RPS 0.58 0.66 0.35 0.39 0.30 0.43 0.49 11.88%
P/EPS 11.08 16.22 11.77 172.99 69.91 72.96 67.30 -69.92%
EY 9.02 6.16 8.50 0.58 1.43 1.37 1.49 231.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.44 1.09 0.70 0.61 0.96 1.09 -18.61%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 28/08/03 28/05/03 28/02/03 15/11/02 30/08/02 31/05/02 -
Price 1.30 1.56 1.24 1.18 1.25 1.46 1.69 -
P/RPS 0.50 0.72 0.40 0.37 0.35 0.37 0.44 8.88%
P/EPS 9.42 17.57 13.39 164.62 80.92 63.03 59.86 -70.81%
EY 10.62 5.69 7.47 0.61 1.24 1.59 1.67 242.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.56 1.24 0.67 0.71 0.83 0.97 -21.06%

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