[PTARAS] QoQ Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 16.63%
YoY- 49.19%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 87,358 93,280 95,782 101,504 68,039 57,820 46,654 51.97%
PBT 12,223 11,734 13,976 14,336 11,956 11,332 14,296 -9.92%
Tax -2,320 -2,260 -2,878 -3,284 -2,480 -2,446 -2,710 -9.84%
NP 9,903 9,474 11,098 11,052 9,476 8,885 11,586 -9.94%
-
NP to SH 9,903 9,474 11,098 11,052 9,476 8,885 11,586 -9.94%
-
Tax Rate 18.98% 19.26% 20.59% 22.91% 20.74% 21.58% 18.96% -
Total Cost 77,455 83,805 84,684 90,452 58,563 48,934 35,068 69.68%
-
Net Worth 117,202 114,352 112,869 114,428 111,591 108,858 107,882 5.68%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 4,002 - - - 6,002 - - -
Div Payout % 40.42% - - - 63.34% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 117,202 114,352 112,869 114,428 111,591 108,858 107,882 5.68%
NOSH 80,056 80,022 80,072 80,086 80,033 80,096 80,013 0.03%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 11.34% 10.16% 11.59% 10.89% 13.93% 15.37% 24.83% -
ROE 8.45% 8.29% 9.83% 9.66% 8.49% 8.16% 10.74% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 109.12 116.57 119.62 126.74 85.01 72.19 58.31 51.91%
EPS 12.37 11.84 13.86 13.80 11.84 11.09 14.48 -9.97%
DPS 5.00 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 1.464 1.429 1.4096 1.4288 1.3943 1.3591 1.3483 5.64%
Adjusted Per Share Value based on latest NOSH - 80,086
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 52.67 56.24 57.75 61.20 41.02 34.86 28.13 51.97%
EPS 5.97 5.71 6.69 6.66 5.71 5.36 6.99 -9.99%
DPS 2.41 0.00 0.00 0.00 3.62 0.00 0.00 -
NAPS 0.7066 0.6894 0.6805 0.6899 0.6728 0.6563 0.6504 5.68%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.00 1.14 1.13 1.12 0.90 0.92 1.07 -
P/RPS 0.92 0.98 0.94 0.88 1.06 1.27 1.84 -37.03%
P/EPS 8.08 9.63 8.15 8.12 7.60 8.29 7.39 6.13%
EY 12.37 10.39 12.27 12.32 13.16 12.06 13.53 -5.80%
DY 5.00 0.00 0.00 0.00 8.33 0.00 0.00 -
P/NAPS 0.68 0.80 0.80 0.78 0.65 0.68 0.79 -9.52%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 14/05/04 13/02/04 14/11/03 22/08/03 16/05/03 21/02/03 -
Price 1.02 1.01 1.13 1.33 1.02 0.92 1.02 -
P/RPS 0.93 0.87 0.94 1.05 1.20 1.27 1.75 -34.41%
P/EPS 8.25 8.53 8.15 9.64 8.61 8.29 7.04 11.16%
EY 12.13 11.72 12.27 10.38 11.61 12.06 14.20 -9.97%
DY 4.90 0.00 0.00 0.00 7.35 0.00 0.00 -
P/NAPS 0.70 0.71 0.80 0.93 0.73 0.68 0.76 -5.33%

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