[PTGTIN] YoY Annualized Quarter Result on 31-Dec-2014

Announcement Date
11-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014
Profit Trend
QoQ- 29.01%
YoY- 13.7%
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 31/07/11 31/10/11 31/12/10 31/07/10 31/10/10 CAGR
Revenue 2,400 17,471 17,331 19,865 0 23,898 19,354 -37.66%
PBT -9,764 -6,237 -847 -688 0 -20,817 -11,359 -3.36%
Tax 2,764 169 -99 238 0 3,951 2,959 -1.53%
NP -7,000 -6,068 -946 -449 0 -16,866 -8,400 -4.04%
-
NP to SH -7,000 -6,068 -946 -449 0 -16,866 -8,400 -4.04%
-
Tax Rate - - - - - - - -
Total Cost 9,400 23,539 18,277 20,314 0 40,764 27,754 -21.74%
-
Net Worth 353,431 360,413 364,577 357,066 359,386 359,807 359,386 -0.37%
Dividend
31/03/15 31/12/14 31/07/11 31/10/11 31/12/10 31/07/10 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 31/07/11 31/10/11 31/12/10 31/07/10 31/10/10 CAGR
Net Worth 353,431 360,413 364,577 357,066 359,386 359,807 359,386 -0.37%
NOSH 343,137 346,551 350,555 343,332 345,564 345,969 345,564 -0.15%
Ratio Analysis
31/03/15 31/12/14 31/07/11 31/10/11 31/12/10 31/07/10 31/10/10 CAGR
NP Margin -291.67% -34.73% -5.46% -2.26% 0.00% -70.57% -43.40% -
ROE -1.98% -1.68% -0.26% -0.13% 0.00% -4.69% -2.34% -
Per Share
31/03/15 31/12/14 31/07/11 31/10/11 31/12/10 31/07/10 31/10/10 CAGR
RPS 0.70 5.04 4.94 5.79 0.00 6.91 5.60 -37.55%
EPS -2.04 -1.75 -0.27 -0.13 0.00 -4.88 -2.43 -3.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.04 1.04 1.04 1.04 1.04 1.04 -0.21%
Adjusted Per Share Value based on latest NOSH - 345,454
31/03/15 31/12/14 31/07/11 31/10/11 31/12/10 31/07/10 31/10/10 CAGR
RPS 0.69 5.05 5.01 5.74 0.00 6.90 5.59 -37.73%
EPS -2.02 -1.75 -0.27 -0.13 0.00 -4.87 -2.43 -4.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0212 1.0414 1.0534 1.0317 1.0384 1.0396 1.0384 -0.37%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 31/07/11 31/10/11 31/12/10 31/07/10 31/10/10 CAGR
Date 31/03/15 31/12/14 29/07/11 31/10/11 30/12/10 30/07/10 29/10/10 -
Price 0.28 0.235 0.34 0.31 0.34 0.16 0.41 -
P/RPS 0.00 4.66 6.88 5.36 0.00 2.32 7.32 -
P/EPS 0.00 -13.42 -125.93 -236.81 0.00 -3.28 -16.87 -
EY 0.00 -7.45 -0.79 -0.42 0.00 -30.47 -5.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.23 0.33 0.30 0.33 0.15 0.39 -7.22%
Price Multiplier on Announcement Date
31/03/15 31/12/14 31/07/11 31/10/11 31/12/10 31/07/10 31/10/10 CAGR
Date 28/05/15 11/02/15 29/09/11 19/12/11 - 20/09/10 22/12/10 -
Price 0.25 0.245 0.22 0.29 0.00 0.16 0.35 -
P/RPS 0.00 4.86 4.45 5.01 0.00 2.32 6.25 -
P/EPS 0.00 -13.99 -81.48 -221.53 0.00 -3.28 -14.40 -
EY 0.00 -7.15 -1.23 -0.45 0.00 -30.47 -6.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.21 0.28 0.00 0.15 0.34 -6.72%

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