[PTT] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[PTT] PTT SYNERGY GROUP BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -61.51%
YoY- -143.16%
Quarter Report
Latest QR
Upcoming QR
PTT's Result
PTT's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 37,938 36,435 36,135 35,476 35,973 38,473 45,539 -11.45%
PBT -507 -413 37 91 781 1,694 3,496 -
Tax -357 -373 -612 -583 -702 -799 -829 -42.94%
NP -864 -786 -575 -492 79 895 2,667 -
-
NP to SH -1,059 -996 -1,045 -1,003 -621 214 1,968 -
-
Tax Rate - - 1,654.05% 640.66% 89.88% 47.17% 23.71% -
Total Cost 38,802 37,221 36,710 35,968 35,894 37,578 42,872 -6.42%
-
Net Worth 44,400 44,800 42,503 42,800 43,200 43,600 40,689 5.98%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 44,400 44,800 42,503 42,800 43,200 43,600 40,689 5.98%
NOSH 40,000 40,000 40,098 40,000 40,000 40,000 40,000 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -2.28% -2.16% -1.59% -1.39% 0.22% 2.33% 5.86% -
ROE -2.39% -2.22% -2.46% -2.34% -1.44% 0.49% 4.84% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 94.85 91.09 90.12 88.69 89.93 96.18 114.16 -11.61%
EPS -2.65 -2.49 -2.61 -2.51 -1.55 0.54 4.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.12 1.06 1.07 1.08 1.09 1.02 5.79%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.49 14.88 14.75 14.48 14.69 15.71 18.59 -11.44%
EPS -0.43 -0.41 -0.43 -0.41 -0.25 0.09 0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1813 0.1829 0.1735 0.1748 0.1764 0.178 0.1661 6.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.37 0.33 0.30 0.27 0.28 0.26 0.44 -
P/RPS 0.39 0.36 0.33 0.30 0.31 0.27 0.39 0.00%
P/EPS -13.98 -13.25 -11.51 -10.77 -18.04 48.60 8.92 -
EY -7.16 -7.55 -8.69 -9.29 -5.54 2.06 11.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.29 0.28 0.25 0.26 0.24 0.43 -16.16%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 29/08/13 21/05/13 25/02/13 30/11/12 29/08/12 24/05/12 -
Price 0.355 0.34 0.38 0.27 0.28 0.26 0.25 -
P/RPS 0.37 0.37 0.42 0.30 0.31 0.27 0.22 41.37%
P/EPS -13.41 -13.65 -14.58 -10.77 -18.04 48.60 5.07 -
EY -7.46 -7.32 -6.86 -9.29 -5.54 2.06 19.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.36 0.25 0.26 0.24 0.25 17.87%

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