[PRESTAR] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 26.53%
YoY- -3.13%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 344,075 214,531 106,809 345,359 260,199 173,468 90,311 143.34%
PBT 42,100 25,877 10,182 19,878 17,738 13,045 5,743 275.99%
Tax -22,385 -13,480 -4,910 -8,455 -8,710 -6,533 -2,799 298.40%
NP 19,715 12,397 5,272 11,423 9,028 6,512 2,944 254.05%
-
NP to SH 19,715 12,397 5,272 11,423 9,028 6,512 2,944 254.05%
-
Tax Rate 53.17% 52.09% 48.22% 42.53% 49.10% 50.08% 48.74% -
Total Cost 324,360 202,134 101,537 333,936 251,171 166,956 87,367 139.19%
-
Net Worth 138,197 131,231 126,353 118,148 117,229 82,984 82,845 40.52%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 4,280 - - - -
Div Payout % - - - 37.47% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 138,197 131,231 126,353 118,148 117,229 82,984 82,845 40.52%
NOSH 87,466 87,487 87,140 85,614 85,569 41,492 41,422 64.36%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.73% 5.78% 4.94% 3.31% 3.47% 3.75% 3.26% -
ROE 14.27% 9.45% 4.17% 9.67% 7.70% 7.85% 3.55% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 393.38 245.21 122.57 403.39 304.08 418.07 218.02 48.05%
EPS 22.54 14.17 6.05 13.34 10.54 7.68 3.48 246.28%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.58 1.50 1.45 1.38 1.37 2.00 2.00 -14.50%
Adjusted Per Share Value based on latest NOSH - 85,480
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 95.42 59.49 29.62 95.78 72.16 48.11 25.05 143.31%
EPS 5.47 3.44 1.46 3.17 2.50 1.81 0.82 253.14%
DPS 0.00 0.00 0.00 1.19 0.00 0.00 0.00 -
NAPS 0.3833 0.3639 0.3504 0.3277 0.3251 0.2301 0.2297 40.55%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.73 0.81 1.02 0.77 0.71 1.10 1.08 -
P/RPS 0.19 0.33 0.83 0.19 0.23 0.26 0.50 -47.44%
P/EPS 3.24 5.72 16.86 5.77 6.73 7.01 15.20 -64.21%
EY 30.88 17.49 5.93 17.33 14.86 14.27 6.58 179.51%
DY 0.00 0.00 0.00 6.49 0.00 0.00 0.00 -
P/NAPS 0.46 0.54 0.70 0.56 0.52 0.55 0.54 -10.11%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 17/08/04 06/05/04 25/02/04 21/11/03 11/08/03 12/05/03 -
Price 0.75 0.73 0.87 0.81 0.89 1.40 1.00 -
P/RPS 0.19 0.30 0.71 0.20 0.29 0.33 0.46 -44.44%
P/EPS 3.33 5.15 14.38 6.07 8.44 8.92 14.07 -61.63%
EY 30.05 19.41 6.95 16.47 11.85 11.21 7.11 160.72%
DY 0.00 0.00 0.00 6.17 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.60 0.59 0.65 0.70 0.50 -4.03%

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