[PRESTAR] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 6.02%
YoY- 118.38%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 551,792 524,812 454,688 458,766 429,062 427,236 345,359 36.70%
PBT 37,450 41,624 52,698 56,133 51,754 40,728 19,878 52.59%
Tax -9,756 -21,140 -26,413 -29,846 -26,960 -19,640 -8,455 10.02%
NP 27,694 20,484 26,285 26,286 24,794 21,088 11,423 80.56%
-
NP to SH 18,478 20,484 26,285 26,286 24,794 21,088 11,423 37.84%
-
Tax Rate 26.05% 50.79% 50.12% 53.17% 52.09% 48.22% 42.53% -
Total Cost 524,098 504,328 428,403 432,480 404,268 406,148 333,936 35.08%
-
Net Worth 148,452 150,309 145,201 138,197 131,231 126,353 118,148 16.45%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 6,997 - - - 4,280 -
Div Payout % - - 26.62% - - - 37.47% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 148,452 150,309 145,201 138,197 131,231 126,353 118,148 16.45%
NOSH 174,650 174,778 87,470 87,466 87,487 87,140 85,614 60.91%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.02% 3.90% 5.78% 5.73% 5.78% 4.94% 3.31% -
ROE 12.45% 13.63% 18.10% 19.02% 18.89% 16.69% 9.67% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 315.94 300.27 519.82 524.50 490.43 490.28 403.39 -15.04%
EPS 10.58 11.72 30.05 30.05 28.34 24.20 13.34 -14.33%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 5.00 -
NAPS 0.85 0.86 1.66 1.58 1.50 1.45 1.38 -27.62%
Adjusted Per Share Value based on latest NOSH - 87,431
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 155.21 147.62 127.89 129.04 120.69 120.17 97.14 36.71%
EPS 5.20 5.76 7.39 7.39 6.97 5.93 3.21 37.97%
DPS 0.00 0.00 1.97 0.00 0.00 0.00 1.20 -
NAPS 0.4176 0.4228 0.4084 0.3887 0.3691 0.3554 0.3323 16.46%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.68 0.82 0.84 0.73 0.81 1.02 0.77 -
P/RPS 0.22 0.27 0.16 0.14 0.17 0.21 0.19 10.27%
P/EPS 6.43 7.00 2.80 2.43 2.86 4.21 5.77 7.49%
EY 15.56 14.29 35.77 41.17 34.99 23.73 17.33 -6.93%
DY 0.00 0.00 9.52 0.00 0.00 0.00 6.49 -
P/NAPS 0.80 0.95 0.51 0.46 0.54 0.70 0.56 26.87%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 26/05/05 25/02/05 25/11/04 17/08/04 06/05/04 25/02/04 -
Price 0.64 0.69 0.90 0.75 0.73 0.87 0.81 -
P/RPS 0.20 0.23 0.17 0.14 0.15 0.18 0.20 0.00%
P/EPS 6.05 5.89 3.00 2.50 2.58 3.60 6.07 -0.21%
EY 16.53 16.99 33.39 40.07 38.82 27.82 16.47 0.24%
DY 0.00 0.00 8.89 0.00 0.00 0.00 6.17 -
P/NAPS 0.75 0.80 0.54 0.47 0.49 0.60 0.59 17.36%

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