[PRESTAR] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -22.07%
YoY- -2.86%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 533,636 541,614 551,792 524,812 454,688 458,766 429,062 15.60%
PBT 16,550 24,268 37,450 41,624 52,698 56,133 51,754 -53.13%
Tax -5,200 -7,648 -9,756 -21,140 -26,413 -29,846 -26,960 -66.51%
NP 11,350 16,620 27,694 20,484 26,285 26,286 24,794 -40.51%
-
NP to SH 5,574 9,388 18,478 20,484 26,285 26,286 24,794 -62.92%
-
Tax Rate 31.42% 31.51% 26.05% 50.79% 50.12% 53.17% 52.09% -
Total Cost 522,286 524,994 524,098 504,328 428,403 432,480 404,268 18.56%
-
Net Worth 148,523 150,254 148,452 150,309 145,201 138,197 131,231 8.57%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 4,368 - - - 6,997 - - -
Div Payout % 78.37% - - - 26.62% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 148,523 150,254 148,452 150,309 145,201 138,197 131,231 8.57%
NOSH 174,733 174,714 174,650 174,778 87,470 87,466 87,487 58.39%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.13% 3.07% 5.02% 3.90% 5.78% 5.73% 5.78% -
ROE 3.75% 6.25% 12.45% 13.63% 18.10% 19.02% 18.89% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 305.40 310.00 315.94 300.27 519.82 524.50 490.43 -27.01%
EPS 3.19 5.37 10.58 11.72 30.05 30.05 28.34 -76.59%
DPS 2.50 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 0.85 0.86 0.85 0.86 1.66 1.58 1.50 -31.45%
Adjusted Per Share Value based on latest NOSH - 174,778
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 150.10 152.35 155.21 147.62 127.89 129.04 120.69 15.60%
EPS 1.57 2.64 5.20 5.76 7.39 7.39 6.97 -62.87%
DPS 1.23 0.00 0.00 0.00 1.97 0.00 0.00 -
NAPS 0.4178 0.4226 0.4176 0.4228 0.4084 0.3887 0.3691 8.58%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.42 0.66 0.68 0.82 0.84 0.73 0.81 -
P/RPS 0.14 0.21 0.22 0.27 0.16 0.14 0.17 -12.10%
P/EPS 13.17 12.28 6.43 7.00 2.80 2.43 2.86 176.01%
EY 7.60 8.14 15.56 14.29 35.77 41.17 34.99 -63.76%
DY 5.95 0.00 0.00 0.00 9.52 0.00 0.00 -
P/NAPS 0.49 0.77 0.80 0.95 0.51 0.46 0.54 -6.25%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 29/11/05 29/08/05 26/05/05 25/02/05 25/11/04 17/08/04 -
Price 0.48 0.55 0.64 0.69 0.90 0.75 0.73 -
P/RPS 0.16 0.18 0.20 0.23 0.17 0.14 0.15 4.38%
P/EPS 15.05 10.24 6.05 5.89 3.00 2.50 2.58 223.01%
EY 6.65 9.77 16.53 16.99 33.39 40.07 38.82 -69.05%
DY 5.21 0.00 0.00 0.00 8.89 0.00 0.00 -
P/NAPS 0.56 0.64 0.75 0.80 0.54 0.47 0.49 9.28%

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