[PRESTAR] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -3.45%
YoY- 478.04%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 346,932 346,936 361,244 315,758 323,428 318,056 315,080 6.62%
PBT 23,650 26,090 22,972 19,502 21,205 20,722 17,488 22.26%
Tax -11,613 -13,066 -11,196 -7,710 -8,992 -8,596 -7,284 36.43%
NP 12,037 13,024 11,776 11,792 12,213 12,126 10,204 11.63%
-
NP to SH 12,037 13,024 11,776 11,792 12,213 12,126 10,204 11.63%
-
Tax Rate 49.10% 50.08% 48.74% 39.53% 42.41% 41.48% 41.65% -
Total Cost 334,894 333,912 349,468 303,966 311,214 305,930 304,876 6.45%
-
Net Worth 117,229 82,984 82,845 107,376 105,282 102,410 98,774 12.08%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 3,483 - - - -
Div Payout % - - - 29.54% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 117,229 82,984 82,845 107,376 105,282 102,410 98,774 12.08%
NOSH 85,569 41,492 41,422 40,983 40,966 40,800 40,816 63.73%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.47% 3.75% 3.26% 3.73% 3.78% 3.81% 3.24% -
ROE 10.27% 15.69% 14.21% 10.98% 11.60% 11.84% 10.33% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 405.44 836.14 872.10 770.45 789.50 779.53 771.95 -34.87%
EPS 14.05 15.36 13.92 14.00 29.81 29.72 25.00 -31.87%
DPS 0.00 0.00 0.00 8.50 0.00 0.00 0.00 -
NAPS 1.37 2.00 2.00 2.62 2.57 2.51 2.42 -31.54%
Adjusted Per Share Value based on latest NOSH - 40,980
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 96.21 96.21 100.18 87.57 89.69 88.20 87.38 6.62%
EPS 3.34 3.61 3.27 3.27 3.39 3.36 2.83 11.66%
DPS 0.00 0.00 0.00 0.97 0.00 0.00 0.00 -
NAPS 0.3251 0.2301 0.2297 0.2978 0.292 0.284 0.2739 12.09%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.71 1.10 1.08 1.19 1.45 1.30 1.04 -
P/RPS 0.18 0.13 0.12 0.15 0.18 0.17 0.13 24.20%
P/EPS 5.05 3.50 3.80 4.14 4.86 4.37 4.16 13.78%
EY 19.81 28.54 26.32 24.18 20.56 22.86 24.04 -12.09%
DY 0.00 0.00 0.00 7.14 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.54 0.45 0.56 0.52 0.43 13.49%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 11/08/03 12/05/03 27/02/03 21/11/02 12/08/02 22/05/02 -
Price 0.89 1.40 1.00 1.12 1.20 1.60 1.21 -
P/RPS 0.22 0.17 0.11 0.15 0.15 0.21 0.16 23.62%
P/EPS 6.33 4.46 3.52 3.89 4.03 5.38 4.84 19.57%
EY 15.81 22.42 28.43 25.69 24.84 18.58 20.66 -16.32%
DY 0.00 0.00 0.00 7.59 0.00 0.00 0.00 -
P/NAPS 0.65 0.70 0.50 0.43 0.47 0.64 0.50 19.09%

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