[PRESTAR] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
17-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 17.57%
YoY- 90.37%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 524,812 454,688 458,766 429,062 427,236 345,359 346,932 31.74%
PBT 41,624 52,698 56,133 51,754 40,728 19,878 23,650 45.72%
Tax -21,140 -26,413 -29,846 -26,960 -19,640 -8,455 -11,613 49.03%
NP 20,484 26,285 26,286 24,794 21,088 11,423 12,037 42.49%
-
NP to SH 20,484 26,285 26,286 24,794 21,088 11,423 12,037 42.49%
-
Tax Rate 50.79% 50.12% 53.17% 52.09% 48.22% 42.53% 49.10% -
Total Cost 504,328 428,403 432,480 404,268 406,148 333,936 334,894 31.34%
-
Net Worth 150,309 145,201 138,197 131,231 126,353 118,148 117,229 18.00%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 6,997 - - - 4,280 - -
Div Payout % - 26.62% - - - 37.47% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 150,309 145,201 138,197 131,231 126,353 118,148 117,229 18.00%
NOSH 174,778 87,470 87,466 87,487 87,140 85,614 85,569 60.91%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.90% 5.78% 5.73% 5.78% 4.94% 3.31% 3.47% -
ROE 13.63% 18.10% 19.02% 18.89% 16.69% 9.67% 10.27% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 300.27 519.82 524.50 490.43 490.28 403.39 405.44 -18.12%
EPS 11.72 30.05 30.05 28.34 24.20 13.34 14.05 -11.37%
DPS 0.00 8.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.86 1.66 1.58 1.50 1.45 1.38 1.37 -26.66%
Adjusted Per Share Value based on latest NOSH - 87,530
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 147.62 127.89 129.04 120.69 120.17 97.14 97.59 31.73%
EPS 5.76 7.39 7.39 6.97 5.93 3.21 3.39 42.34%
DPS 0.00 1.97 0.00 0.00 0.00 1.20 0.00 -
NAPS 0.4228 0.4084 0.3887 0.3691 0.3554 0.3323 0.3297 18.01%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.82 0.84 0.73 0.81 1.02 0.77 0.71 -
P/RPS 0.27 0.16 0.14 0.17 0.21 0.19 0.18 31.00%
P/EPS 7.00 2.80 2.43 2.86 4.21 5.77 5.05 24.29%
EY 14.29 35.77 41.17 34.99 23.73 17.33 19.81 -19.55%
DY 0.00 9.52 0.00 0.00 0.00 6.49 0.00 -
P/NAPS 0.95 0.51 0.46 0.54 0.70 0.56 0.52 49.38%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 25/02/05 25/11/04 17/08/04 06/05/04 25/02/04 21/11/03 -
Price 0.69 0.90 0.75 0.73 0.87 0.81 0.89 -
P/RPS 0.23 0.17 0.14 0.15 0.18 0.20 0.22 3.00%
P/EPS 5.89 3.00 2.50 2.58 3.60 6.07 6.33 -4.68%
EY 16.99 33.39 40.07 38.82 27.82 16.47 15.81 4.91%
DY 0.00 8.89 0.00 0.00 0.00 6.17 0.00 -
P/NAPS 0.80 0.54 0.47 0.49 0.60 0.59 0.65 14.83%

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