[PRESTAR] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 29.22%
YoY- 87.85%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 313,105 157,482 600,538 450,062 301,914 154,022 587,675 -34.35%
PBT 12,460 6,156 20,329 15,824 12,497 6,075 10,693 10.76%
Tax -3,807 -2,312 -4,086 -3,619 -2,956 -1,639 -789 186.36%
NP 8,653 3,844 16,243 12,205 9,541 4,436 9,904 -8.63%
-
NP to SH 7,081 2,865 12,205 9,419 7,289 3,137 7,701 -5.45%
-
Tax Rate 30.55% 37.56% 20.10% 22.87% 23.65% 26.98% 7.38% -
Total Cost 304,452 153,638 584,295 437,857 292,373 149,586 577,771 -34.83%
-
Net Worth 200,077 196,209 193,260 191,513 189,618 184,734 182,562 6.31%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 3,482 - - - 1,043 -
Div Payout % - - 28.53% - - - 13.55% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 200,077 196,209 193,260 191,513 189,618 184,734 182,562 6.31%
NOSH 173,980 173,636 174,108 174,103 173,961 174,277 173,868 0.04%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.76% 2.44% 2.70% 2.71% 3.16% 2.88% 1.69% -
ROE 3.54% 1.46% 6.32% 4.92% 3.84% 1.70% 4.22% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 179.97 90.70 344.92 258.50 173.55 88.38 338.00 -34.38%
EPS 4.07 1.65 7.01 5.41 4.19 1.80 4.42 -5.36%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.60 -
NAPS 1.15 1.13 1.11 1.10 1.09 1.06 1.05 6.27%
Adjusted Per Share Value based on latest NOSH - 174,590
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 88.07 44.30 168.92 126.59 84.92 43.32 165.30 -34.35%
EPS 1.99 0.81 3.43 2.65 2.05 0.88 2.17 -5.62%
DPS 0.00 0.00 0.98 0.00 0.00 0.00 0.29 -
NAPS 0.5628 0.5519 0.5436 0.5387 0.5334 0.5196 0.5135 6.32%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.67 0.54 0.46 0.39 0.40 0.29 0.28 -
P/RPS 0.37 0.60 0.13 0.15 0.23 0.33 0.08 178.37%
P/EPS 16.46 32.73 6.56 7.21 9.55 16.11 6.32 89.62%
EY 6.07 3.06 15.24 13.87 10.47 6.21 15.82 -47.29%
DY 0.00 0.00 4.35 0.00 0.00 0.00 2.14 -
P/NAPS 0.58 0.48 0.41 0.35 0.37 0.27 0.27 66.71%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 27/05/14 25/02/14 26/11/13 29/08/13 21/05/13 26/02/13 -
Price 0.615 0.60 0.475 0.475 0.40 0.38 0.275 -
P/RPS 0.34 0.66 0.14 0.18 0.23 0.43 0.08 163.07%
P/EPS 15.11 36.36 6.78 8.78 9.55 21.11 6.21 81.19%
EY 6.62 2.75 14.76 11.39 10.47 4.74 16.11 -44.81%
DY 0.00 0.00 4.21 0.00 0.00 0.00 2.18 -
P/NAPS 0.53 0.53 0.43 0.43 0.37 0.36 0.26 60.97%

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