[PTT] QoQ TTM Result on 31-Mar-2014 [#3]

Stock
[PTT] PTT SYNERGY GROUP BERHAD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 18.18%
YoY- -17.61%
Quarter Report
Latest QR
Upcoming QR
PTT's Result
PTT's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 54,648 48,912 45,062 43,223 39,294 37,938 36,435 30.93%
PBT 3,524 2,537 1,872 -673 -1,135 -507 -413 -
Tax -725 -564 -454 -411 -299 -357 -373 55.55%
NP 2,799 1,973 1,418 -1,084 -1,434 -864 -786 -
-
NP to SH 1,920 1,306 836 -1,229 -1,502 -1,059 -996 -
-
Tax Rate 20.57% 22.23% 24.25% - - - - -
Total Cost 51,849 46,939 43,644 44,307 40,728 38,802 37,221 24.65%
-
Net Worth 45,999 46,399 46,399 43,600 43,600 44,400 44,800 1.77%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 45,999 46,399 46,399 43,600 43,600 44,400 44,800 1.77%
NOSH 40,000 40,000 40,000 40,000 40,000 40,000 40,000 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.12% 4.03% 3.15% -2.51% -3.65% -2.28% -2.16% -
ROE 4.17% 2.81% 1.80% -2.82% -3.44% -2.39% -2.22% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 136.62 122.28 112.66 108.06 98.24 94.85 91.09 30.93%
EPS 4.80 3.27 2.09 -3.07 -3.76 -2.65 -2.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.16 1.16 1.09 1.09 1.11 1.12 1.77%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 22.31 19.97 18.40 17.65 16.04 15.49 14.88 30.90%
EPS 0.78 0.53 0.34 -0.50 -0.61 -0.43 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1878 0.1895 0.1895 0.178 0.178 0.1813 0.1829 1.77%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.545 0.62 0.57 0.545 0.31 0.37 0.33 -
P/RPS 0.40 0.51 0.51 0.50 0.32 0.39 0.36 7.25%
P/EPS 11.35 18.99 27.27 -17.74 -8.26 -13.98 -13.25 -
EY 8.81 5.27 3.67 -5.64 -12.11 -7.16 -7.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.49 0.50 0.28 0.33 0.29 37.85%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 28/11/14 28/08/14 26/05/14 27/02/14 27/11/13 29/08/13 -
Price 0.54 0.60 0.61 0.55 0.45 0.355 0.34 -
P/RPS 0.40 0.49 0.54 0.51 0.46 0.37 0.37 5.31%
P/EPS 11.25 18.38 29.19 -17.90 -11.98 -13.41 -13.65 -
EY 8.89 5.44 3.43 -5.59 -8.34 -7.46 -7.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.52 0.53 0.50 0.41 0.32 0.30 34.78%

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