[PTARAS] QoQ Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
13-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 0.42%
YoY- -4.21%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 100,068 87,358 93,280 95,782 101,504 68,039 57,820 44.00%
PBT 16,716 12,223 11,734 13,976 14,336 11,956 11,332 29.49%
Tax -4,468 -2,320 -2,260 -2,878 -3,284 -2,480 -2,446 49.26%
NP 12,248 9,903 9,474 11,098 11,052 9,476 8,885 23.78%
-
NP to SH 12,248 9,903 9,474 11,098 11,052 9,476 8,885 23.78%
-
Tax Rate 26.73% 18.98% 19.26% 20.59% 22.91% 20.74% 21.58% -
Total Cost 87,820 77,455 83,805 84,684 90,452 58,563 48,934 47.52%
-
Net Worth 119,842 117,202 114,352 112,869 114,428 111,591 108,858 6.59%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 4,002 - - - 6,002 - -
Div Payout % - 40.42% - - - 63.34% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 119,842 117,202 114,352 112,869 114,428 111,591 108,858 6.59%
NOSH 80,157 80,056 80,022 80,072 80,086 80,033 80,096 0.05%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 12.24% 11.34% 10.16% 11.59% 10.89% 13.93% 15.37% -
ROE 10.22% 8.45% 8.29% 9.83% 9.66% 8.49% 8.16% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 124.84 109.12 116.57 119.62 126.74 85.01 72.19 43.92%
EPS 15.28 12.37 11.84 13.86 13.80 11.84 11.09 23.74%
DPS 0.00 5.00 0.00 0.00 0.00 7.50 0.00 -
NAPS 1.4951 1.464 1.429 1.4096 1.4288 1.3943 1.3591 6.54%
Adjusted Per Share Value based on latest NOSH - 80,057
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 60.33 52.67 56.24 57.75 61.20 41.02 34.86 44.00%
EPS 7.38 5.97 5.71 6.69 6.66 5.71 5.36 23.69%
DPS 0.00 2.41 0.00 0.00 0.00 3.62 0.00 -
NAPS 0.7225 0.7066 0.6894 0.6805 0.6899 0.6728 0.6563 6.59%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.06 1.00 1.14 1.13 1.12 0.90 0.92 -
P/RPS 0.85 0.92 0.98 0.94 0.88 1.06 1.27 -23.42%
P/EPS 6.94 8.08 9.63 8.15 8.12 7.60 8.29 -11.14%
EY 14.42 12.37 10.39 12.27 12.32 13.16 12.06 12.61%
DY 0.00 5.00 0.00 0.00 0.00 8.33 0.00 -
P/NAPS 0.71 0.68 0.80 0.80 0.78 0.65 0.68 2.91%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 19/11/04 25/08/04 14/05/04 13/02/04 14/11/03 22/08/03 16/05/03 -
Price 1.08 1.02 1.01 1.13 1.33 1.02 0.92 -
P/RPS 0.87 0.93 0.87 0.94 1.05 1.20 1.27 -22.23%
P/EPS 7.07 8.25 8.53 8.15 9.64 8.61 8.29 -10.04%
EY 14.15 12.13 11.72 12.27 10.38 11.61 12.06 11.21%
DY 0.00 4.90 0.00 0.00 0.00 7.35 0.00 -
P/NAPS 0.72 0.70 0.71 0.80 0.93 0.73 0.68 3.87%

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