[PTARAS] QoQ Cumulative Quarter Result on 30-Sep-2003 [#1]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -70.84%
YoY- 49.19%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 87,358 69,960 47,891 25,376 68,039 43,365 23,327 141.34%
PBT 12,223 8,801 6,988 3,584 11,956 8,499 7,148 43.04%
Tax -2,320 -1,695 -1,439 -821 -2,480 -1,835 -1,355 43.16%
NP 9,903 7,106 5,549 2,763 9,476 6,664 5,793 43.01%
-
NP to SH 9,903 7,106 5,549 2,763 9,476 6,664 5,793 43.01%
-
Tax Rate 18.98% 19.26% 20.59% 22.91% 20.74% 21.59% 18.96% -
Total Cost 77,455 62,854 42,342 22,613 58,563 36,701 17,534 169.46%
-
Net Worth 117,202 114,352 112,869 114,428 111,591 108,858 107,882 5.68%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 4,002 - - - 6,002 - - -
Div Payout % 40.42% - - - 63.34% - - -
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 117,202 114,352 112,869 114,428 111,591 108,858 107,882 5.68%
NOSH 80,056 80,022 80,072 80,086 80,033 80,096 80,013 0.03%
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 11.34% 10.16% 11.59% 10.89% 13.93% 15.37% 24.83% -
ROE 8.45% 6.21% 4.92% 2.41% 8.49% 6.12% 5.37% -
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 109.12 87.43 59.81 31.69 85.01 54.14 29.15 141.28%
EPS 12.37 8.88 6.93 3.45 11.84 8.32 7.24 42.96%
DPS 5.00 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 1.464 1.429 1.4096 1.4288 1.3943 1.3591 1.3483 5.64%
Adjusted Per Share Value based on latest NOSH - 80,086
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 52.67 42.18 28.87 15.30 41.02 26.14 14.06 141.39%
EPS 5.97 4.28 3.35 1.67 5.71 4.02 3.49 43.07%
DPS 2.41 0.00 0.00 0.00 3.62 0.00 0.00 -
NAPS 0.7066 0.6894 0.6805 0.6899 0.6728 0.6563 0.6504 5.68%
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 1.00 1.14 1.13 1.12 0.90 0.92 1.07 -
P/RPS 0.92 1.30 1.89 3.53 1.06 1.70 3.67 -60.27%
P/EPS 8.08 12.84 16.31 32.46 7.60 11.06 14.78 -33.16%
EY 12.37 7.79 6.13 3.08 13.16 9.04 6.77 49.51%
DY 5.00 0.00 0.00 0.00 8.33 0.00 0.00 -
P/NAPS 0.68 0.80 0.80 0.78 0.65 0.68 0.79 -9.52%
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 25/08/04 14/05/04 13/02/04 14/11/03 22/08/03 16/05/03 21/02/03 -
Price 1.02 1.01 1.13 1.33 1.02 0.92 1.02 -
P/RPS 0.93 1.16 1.89 4.20 1.20 1.70 3.50 -58.70%
P/EPS 8.25 11.37 16.31 38.55 8.61 11.06 14.09 -30.03%
EY 12.13 8.79 6.13 2.59 11.61 9.04 7.10 42.95%
DY 4.90 0.00 0.00 0.00 7.35 0.00 0.00 -
P/NAPS 0.70 0.71 0.80 0.93 0.73 0.68 0.76 -5.33%

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