[PTARAS] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
03-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -29.9%
YoY- 152.07%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 147,436 116,944 80,700 40,042 96,462 70,467 52,334 99.84%
PBT 31,151 23,979 18,245 9,771 14,202 11,995 8,729 134.07%
Tax -7,062 -5,177 -4,162 -2,403 -3,691 -3,099 -2,549 97.62%
NP 24,089 18,802 14,083 7,368 10,511 8,896 6,180 148.29%
-
NP to SH 24,089 18,802 14,083 7,368 10,511 8,896 6,180 148.29%
-
Tax Rate 22.67% 21.59% 22.81% 24.59% 25.99% 25.84% 29.20% -
Total Cost 123,347 98,142 66,617 32,674 85,951 61,571 46,154 92.92%
-
Net Worth 153,657 148,015 143,230 139,351 132,478 130,565 127,818 13.09%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 8,002 - - - 4,014 - - -
Div Payout % 33.22% - - - 38.19% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 153,657 148,015 143,230 139,351 132,478 130,565 127,818 13.09%
NOSH 80,029 80,008 80,017 80,086 80,290 80,072 80,051 -0.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 16.34% 16.08% 17.45% 18.40% 10.90% 12.62% 11.81% -
ROE 15.68% 12.70% 9.83% 5.29% 7.93% 6.81% 4.83% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 184.23 146.16 100.85 50.00 120.14 88.00 65.38 99.87%
EPS 30.10 23.50 17.60 9.20 13.10 11.10 7.72 148.34%
DPS 10.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.92 1.85 1.79 1.74 1.65 1.6306 1.5967 13.11%
Adjusted Per Share Value based on latest NOSH - 80,086
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 88.89 70.51 48.65 24.14 58.16 42.48 31.55 99.86%
EPS 14.52 11.34 8.49 4.44 6.34 5.36 3.73 148.07%
DPS 4.83 0.00 0.00 0.00 2.42 0.00 0.00 -
NAPS 0.9264 0.8924 0.8635 0.8402 0.7987 0.7872 0.7706 13.09%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.80 1.36 1.08 0.88 0.89 0.89 0.76 -
P/RPS 0.98 0.93 1.07 1.76 0.74 1.01 1.16 -10.66%
P/EPS 5.98 5.79 6.14 9.57 6.80 8.01 9.84 -28.31%
EY 16.72 17.28 16.30 10.45 14.71 12.48 10.16 39.51%
DY 5.56 0.00 0.00 0.00 5.62 0.00 0.00 -
P/NAPS 0.94 0.74 0.60 0.51 0.54 0.55 0.48 56.72%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 11/05/07 09/02/07 03/11/06 18/08/06 11/05/06 17/02/06 -
Price 1.64 1.50 1.26 0.95 0.89 0.90 0.82 -
P/RPS 0.89 1.03 1.25 1.90 0.74 1.02 1.25 -20.31%
P/EPS 5.45 6.38 7.16 10.33 6.80 8.10 10.62 -35.97%
EY 18.35 15.67 13.97 9.68 14.71 12.34 9.41 56.27%
DY 6.10 0.00 0.00 0.00 5.62 0.00 0.00 -
P/NAPS 0.85 0.81 0.70 0.55 0.54 0.55 0.51 40.70%

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