[PRESTAR] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -7.58%
YoY- -1.44%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR'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 429,062 427,236 345,359 346,932 346,936 361,244 315,758 22.70%
PBT 51,754 40,728 19,878 23,650 26,090 22,972 19,502 91.79%
Tax -26,960 -19,640 -8,455 -11,613 -13,066 -11,196 -7,710 130.55%
NP 24,794 21,088 11,423 12,037 13,024 11,776 11,792 64.19%
-
NP to SH 24,794 21,088 11,423 12,037 13,024 11,776 11,792 64.19%
-
Tax Rate 52.09% 48.22% 42.53% 49.10% 50.08% 48.74% 39.53% -
Total Cost 404,268 406,148 333,936 334,894 333,912 349,468 303,966 20.95%
-
Net Worth 131,231 126,353 118,148 117,229 82,984 82,845 107,376 14.32%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 4,280 - - - 3,483 -
Div Payout % - - 37.47% - - - 29.54% -
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 131,231 126,353 118,148 117,229 82,984 82,845 107,376 14.32%
NOSH 87,487 87,140 85,614 85,569 41,492 41,422 40,983 65.86%
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 5.78% 4.94% 3.31% 3.47% 3.75% 3.26% 3.73% -
ROE 18.89% 16.69% 9.67% 10.27% 15.69% 14.21% 10.98% -
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 490.43 490.28 403.39 405.44 836.14 872.10 770.45 -26.02%
EPS 28.34 24.20 13.34 14.05 15.36 13.92 14.00 60.09%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 8.50 -
NAPS 1.50 1.45 1.38 1.37 2.00 2.00 2.62 -31.07%
Adjusted Per Share Value based on latest NOSH - 85,476
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 120.69 120.17 97.14 97.59 97.59 101.61 88.82 22.70%
EPS 6.97 5.93 3.21 3.39 3.66 3.31 3.32 64.03%
DPS 0.00 0.00 1.20 0.00 0.00 0.00 0.98 -
NAPS 0.3691 0.3554 0.3323 0.3297 0.2334 0.233 0.302 14.32%
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 0.81 1.02 0.77 0.71 1.10 1.08 1.19 -
P/RPS 0.17 0.21 0.19 0.18 0.13 0.12 0.15 8.71%
P/EPS 2.86 4.21 5.77 5.05 3.50 3.80 4.14 -21.87%
EY 34.99 23.73 17.33 19.81 28.54 26.32 24.18 27.96%
DY 0.00 0.00 6.49 0.00 0.00 0.00 7.14 -
P/NAPS 0.54 0.70 0.56 0.52 0.55 0.54 0.45 12.93%
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 17/08/04 06/05/04 25/02/04 21/11/03 11/08/03 12/05/03 27/02/03 -
Price 0.73 0.87 0.81 0.89 1.40 1.00 1.12 -
P/RPS 0.15 0.18 0.20 0.22 0.17 0.11 0.15 0.00%
P/EPS 2.58 3.60 6.07 6.33 4.46 3.52 3.89 -23.96%
EY 38.82 27.82 16.47 15.81 22.42 28.43 25.69 31.71%
DY 0.00 0.00 6.17 0.00 0.00 0.00 7.59 -
P/NAPS 0.49 0.60 0.59 0.65 0.70 0.50 0.43 9.10%

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