[PRESTAR] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 0.72%
YoY- 443.62%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 346,936 361,244 315,758 323,428 318,056 315,080 287,372 13.41%
PBT 26,090 22,972 19,502 21,205 20,722 17,488 5,833 172.21%
Tax -13,066 -11,196 -7,710 -8,992 -8,596 -7,284 -3,793 128.60%
NP 13,024 11,776 11,792 12,213 12,126 10,204 2,040 245.31%
-
NP to SH 13,024 11,776 11,792 12,213 12,126 10,204 2,040 245.31%
-
Tax Rate 50.08% 48.74% 39.53% 42.41% 41.48% 41.65% 65.03% -
Total Cost 333,912 349,468 303,966 311,214 305,930 304,876 285,332 11.08%
-
Net Worth 82,984 82,845 107,376 105,282 102,410 98,774 94,031 -8.01%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 3,483 - - - - -
Div Payout % - - 29.54% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 82,984 82,845 107,376 105,282 102,410 98,774 94,031 -8.01%
NOSH 41,492 41,422 40,983 40,966 40,800 40,816 39,843 2.74%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 3.75% 3.26% 3.73% 3.78% 3.81% 3.24% 0.71% -
ROE 15.69% 14.21% 10.98% 11.60% 11.84% 10.33% 2.17% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 836.14 872.10 770.45 789.50 779.53 771.95 721.25 10.38%
EPS 15.36 13.92 14.00 29.81 29.72 25.00 5.12 108.42%
DPS 0.00 0.00 8.50 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.62 2.57 2.51 2.42 2.36 -10.47%
Adjusted Per Share Value based on latest NOSH - 40,965
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 97.59 101.61 88.82 90.97 89.46 88.63 80.83 13.42%
EPS 3.66 3.31 3.32 3.44 3.41 2.87 0.57 246.64%
DPS 0.00 0.00 0.98 0.00 0.00 0.00 0.00 -
NAPS 0.2334 0.233 0.302 0.2961 0.2881 0.2778 0.2645 -8.02%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.10 1.08 1.19 1.45 1.30 1.04 0.99 -
P/RPS 0.13 0.12 0.15 0.18 0.17 0.13 0.14 -4.83%
P/EPS 3.50 3.80 4.14 4.86 4.37 4.16 19.34 -68.10%
EY 28.54 26.32 24.18 20.56 22.86 24.04 5.17 213.32%
DY 0.00 0.00 7.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.45 0.56 0.52 0.43 0.42 19.75%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 11/08/03 12/05/03 27/02/03 21/11/02 12/08/02 22/05/02 27/02/02 -
Price 1.40 1.00 1.12 1.20 1.60 1.21 1.15 -
P/RPS 0.17 0.11 0.15 0.15 0.21 0.16 0.16 4.13%
P/EPS 4.46 3.52 3.89 4.03 5.38 4.84 22.46 -66.06%
EY 22.42 28.43 25.69 24.84 18.58 20.66 4.45 194.76%
DY 0.00 0.00 7.59 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.50 0.43 0.47 0.64 0.50 0.49 26.92%

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