[PTGTIN] YoY Annualized Quarter Result on 31-Oct-2002 [#4]

Announcement Date
31-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2002
Quarter
31-Oct-2002 [#4]
Profit Trend
QoQ- 22.74%
YoY- 2502.38%
View:
Show?
Annualized Quarter Result
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 86,607 3,701 18,259 84,758 23,827 40,441 383 -5.60%
PBT -17,099 -4,982 -4,186 24,824 2,506 7,310 -3,767 -1.59%
Tax 1,992 -266 665 -9,496 -1,917 -2,979 -19 -
NP -15,107 -5,248 -3,521 15,328 589 4,331 -3,786 -1.46%
-
NP to SH -15,107 -5,248 -3,521 15,328 589 4,331 -3,786 -1.46%
-
Tax Rate - - - 38.25% 76.50% 40.75% - -
Total Cost 101,714 8,949 21,780 69,430 23,238 36,110 4,169 -3.33%
-
Net Worth 364,770 383,242 384,902 292,382 170,155 70,255 797,052 0.83%
Dividend
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 364,770 383,242 384,902 292,382 170,155 70,255 797,052 0.83%
NOSH 344,123 345,263 343,663 263,407 163,611 81,692 19,926 -2.98%
Ratio Analysis
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin -17.44% -141.80% -19.28% 18.08% 2.47% 10.71% -988.51% -
ROE -4.14% -1.37% -0.91% 5.24% 0.35% 6.16% -0.48% -
Per Share
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 25.17 1.07 5.31 32.18 14.56 49.50 1.92 -2.69%
EPS -4.39 -1.52 -1.02 5.82 0.36 5.31 -19.00 1.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.11 1.12 1.11 1.04 0.86 40.00 3.93%
Adjusted Per Share Value based on latest NOSH - 312,526
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 25.02 1.07 5.28 24.49 6.88 11.68 0.11 -5.60%
EPS -4.36 -1.52 -1.02 4.43 0.17 1.25 -1.09 -1.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0539 1.1073 1.1121 0.8448 0.4916 0.203 2.3029 0.83%
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 - -
Price 0.16 0.50 0.54 0.54 0.62 0.97 0.00 -
P/RPS 0.64 46.64 10.16 1.68 4.26 1.96 0.00 -100.00%
P/EPS -3.64 -32.89 -52.71 9.28 172.22 18.30 0.00 -100.00%
EY -27.44 -3.04 -1.90 10.78 0.58 5.47 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.45 0.48 0.49 0.60 1.13 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 29/12/05 17/12/04 24/12/03 31/12/02 14/12/01 20/12/00 30/12/99 -
Price 0.11 0.50 0.49 0.43 0.63 0.64 0.00 -
P/RPS 0.44 46.64 9.22 1.34 4.33 1.29 0.00 -100.00%
P/EPS -2.51 -32.89 -47.83 7.39 175.00 12.07 0.00 -100.00%
EY -39.91 -3.04 -2.09 13.53 0.57 8.28 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.45 0.44 0.39 0.61 0.74 0.00 -100.00%

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