[PTT] YoY Cumulative Quarter 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- -114.59%
YoY- -287.71%
Quarter Report
Latest QR
Upcoming QR
PTT's Result
PTT's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 30,078 29,599 20,013 17,154 20,151 16,594 27,731 1.36%
PBT -966 539 -1,113 -391 1,212 1,034 4,542 -
Tax -299 -415 -144 -218 -434 -522 -1,007 -18.31%
NP -1,265 124 -1,257 -609 778 512 3,535 -
-
NP to SH -1,523 -216 -1,300 -794 423 70 3,279 -
-
Tax Rate - 76.99% - - 35.81% 50.48% 22.17% -
Total Cost 31,343 29,475 21,270 17,763 19,373 16,082 24,196 4.40%
-
Net Worth 47,199 45,999 43,600 42,692 41,199 37,722 36,788 4.23%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 47,199 45,999 43,600 42,692 41,199 37,722 36,788 4.23%
NOSH 40,000 40,000 40,000 40,000 40,000 38,888 39,987 0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -4.21% 0.42% -6.28% -3.55% 3.86% 3.09% 12.75% -
ROE -3.23% -0.47% -2.98% -1.86% 1.03% 0.19% 8.91% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 75.20 74.00 50.03 42.99 50.38 42.67 69.35 1.35%
EPS -3.81 -0.54 -3.25 -1.99 1.06 0.18 8.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.15 1.09 1.07 1.03 0.97 0.92 4.23%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 6.96 6.85 4.63 3.97 4.66 3.84 6.42 1.35%
EPS -0.35 -0.05 -0.30 -0.18 0.10 0.02 0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1092 0.1064 0.1009 0.0988 0.0953 0.0873 0.0851 4.24%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.525 0.545 0.31 0.27 0.39 0.26 0.22 -
P/RPS 0.70 0.74 0.62 0.63 0.77 0.61 0.32 13.92%
P/EPS -13.79 -100.93 -9.54 -13.57 36.88 144.44 2.68 -
EY -7.25 -0.99 -10.48 -7.37 2.71 0.69 37.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.28 0.25 0.38 0.27 0.24 10.62%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 27/02/14 25/02/13 21/02/12 27/01/11 08/02/10 -
Price 0.53 0.54 0.45 0.27 0.36 0.285 0.23 -
P/RPS 0.70 0.73 0.90 0.63 0.71 0.67 0.33 13.34%
P/EPS -13.92 -100.00 -13.85 -13.57 34.04 158.33 2.80 -
EY -7.18 -1.00 -7.22 -7.37 2.94 0.63 35.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.41 0.25 0.35 0.29 0.25 10.28%

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