[PTGTIN] YoY Cumulative Quarter Result on 31-Jul-2003 [#3]

Announcement Date
26-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Jul-2003 [#3]
Profit Trend
QoQ- -354.64%
YoY- -124.63%
Quarter Report
View:
Show?
Cumulative Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 14,471 66,946 2,149 13,353 42,649 21,939 17,471 -3.08%
PBT -3,293 -8,250 -4,193 -2,802 13,953 6,916 2,754 -
Tax 284 30 -149 495 -4,587 -1,795 -2,754 -
NP -3,009 -8,220 -4,342 -2,307 9,366 5,121 0 -
-
NP to SH -3,009 -8,220 -4,342 -2,307 9,366 5,121 -54 95.37%
-
Tax Rate - - - - 32.87% 25.95% 100.00% -
Total Cost 17,480 75,166 6,491 15,660 33,283 16,818 17,471 0.00%
-
Net Worth 366,613 371,447 382,509 378,761 266,893 144,693 63,257 34.00%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 366,613 371,447 382,509 378,761 266,893 144,693 63,257 34.00%
NOSH 345,862 343,933 344,603 344,328 247,124 141,855 77,142 28.39%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin -20.79% -12.28% -202.05% -17.28% 21.96% 23.34% 0.00% -
ROE -0.82% -2.21% -1.14% -0.61% 3.51% 3.54% -0.09% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 4.18 19.46 0.62 3.88 17.26 15.47 22.65 -24.53%
EPS -0.87 -2.39 -1.26 -0.67 3.79 3.61 -0.07 52.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.08 1.11 1.10 1.08 1.02 0.82 4.36%
Adjusted Per Share Value based on latest NOSH - 345,483
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 4.18 19.34 0.62 3.86 12.32 6.34 5.05 -3.10%
EPS -0.87 -2.38 -1.25 -0.67 2.71 1.48 -0.02 87.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0593 1.0732 1.1052 1.0944 0.7711 0.4181 0.1828 34.00%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 0.25 0.28 0.50 0.50 0.47 0.68 1.22 -
P/RPS 5.98 1.44 80.18 12.89 2.72 4.40 5.39 1.74%
P/EPS -28.74 -11.72 -39.68 -74.63 12.40 18.84 -1,742.86 -49.53%
EY -3.48 -8.54 -2.52 -1.34 8.06 5.31 -0.06 96.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.45 0.45 0.44 0.67 1.49 -26.22%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 28/09/06 04/08/05 29/09/04 26/09/03 30/09/02 25/09/01 29/09/00 -
Price 0.22 0.40 0.50 0.47 0.40 0.47 1.02 -
P/RPS 5.26 2.05 80.18 12.12 2.32 3.04 4.50 2.63%
P/EPS -25.29 -16.74 -39.68 -70.15 10.55 13.02 -1,457.14 -49.10%
EY -3.95 -5.98 -2.52 -1.43 9.47 7.68 -0.07 95.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.37 0.45 0.43 0.37 0.46 1.24 -25.60%

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