[PTARAS] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
02-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -67.0%
YoY- 7.9%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 165,431 119,268 74,989 34,340 147,436 116,944 80,700 61.44%
PBT 32,653 28,698 18,349 10,081 31,151 23,979 18,245 47.45%
Tax -8,830 -6,838 -4,110 -2,131 -7,062 -5,177 -4,162 65.18%
NP 23,823 21,860 14,239 7,950 24,089 18,802 14,083 42.01%
-
NP to SH 23,823 21,860 14,239 7,950 24,089 18,802 14,083 42.01%
-
Tax Rate 27.04% 23.83% 22.40% 21.14% 22.67% 21.59% 22.81% -
Total Cost 141,608 97,408 60,750 26,390 123,347 98,142 66,617 65.39%
-
Net Worth 171,077 168,954 161,588 161,409 153,657 148,015 143,230 12.58%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 9,593 - - - 8,002 - - -
Div Payout % 40.27% - - - 33.22% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 171,077 168,954 161,588 161,409 153,657 148,015 143,230 12.58%
NOSH 79,942 80,073 79,994 80,303 80,029 80,008 80,017 -0.06%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 14.40% 18.33% 18.99% 23.15% 16.34% 16.08% 17.45% -
ROE 13.93% 12.94% 8.81% 4.93% 15.68% 12.70% 9.83% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 206.94 148.95 93.74 42.76 184.23 146.16 100.85 61.54%
EPS 29.80 27.30 17.80 9.90 30.10 23.50 17.60 42.10%
DPS 12.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.14 2.11 2.02 2.01 1.92 1.85 1.79 12.65%
Adjusted Per Share Value based on latest NOSH - 80,303
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 99.74 71.91 45.21 20.70 88.89 70.51 48.65 61.45%
EPS 14.36 13.18 8.58 4.79 14.52 11.34 8.49 42.00%
DPS 5.78 0.00 0.00 0.00 4.83 0.00 0.00 -
NAPS 1.0314 1.0186 0.9742 0.9731 0.9264 0.8924 0.8635 12.58%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.34 1.62 1.81 1.91 1.80 1.36 1.08 -
P/RPS 0.65 1.09 1.93 4.47 0.98 0.93 1.07 -28.29%
P/EPS 4.50 5.93 10.17 19.29 5.98 5.79 6.14 -18.72%
EY 22.24 16.85 9.83 5.18 16.72 17.28 16.30 23.04%
DY 8.96 0.00 0.00 0.00 5.56 0.00 0.00 -
P/NAPS 0.63 0.77 0.90 0.95 0.94 0.74 0.60 3.30%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 09/05/08 15/02/08 02/11/07 28/08/07 11/05/07 09/02/07 -
Price 1.37 1.53 1.74 1.96 1.64 1.50 1.26 -
P/RPS 0.66 1.03 1.86 4.58 0.89 1.03 1.25 -34.69%
P/EPS 4.60 5.60 9.78 19.80 5.45 6.38 7.16 -25.56%
EY 21.75 17.84 10.23 5.05 18.35 15.67 13.97 34.36%
DY 8.76 0.00 0.00 0.00 6.10 0.00 0.00 -
P/NAPS 0.64 0.73 0.86 0.98 0.85 0.81 0.70 -5.80%

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