[PRESTAR] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 53.59%
YoY- -4.69%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 450,062 301,914 154,022 587,675 429,978 285,716 132,786 125.47%
PBT 15,824 12,497 6,075 10,693 7,130 4,343 1,382 407.25%
Tax -3,619 -2,956 -1,639 -789 -1,621 -1,087 -509 269.31%
NP 12,205 9,541 4,436 9,904 5,509 3,256 873 479.40%
-
NP to SH 9,419 7,289 3,137 7,701 5,014 2,530 511 596.55%
-
Tax Rate 22.87% 23.65% 26.98% 7.38% 22.73% 25.03% 36.83% -
Total Cost 437,857 292,373 149,586 577,771 424,469 282,460 131,913 122.35%
-
Net Worth 191,513 189,618 184,734 182,562 179,320 179,717 177,968 5.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 1,043 - - - -
Div Payout % - - - 13.55% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 191,513 189,618 184,734 182,562 179,320 179,717 177,968 5.00%
NOSH 174,103 173,961 174,277 173,868 174,097 174,482 176,206 -0.79%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.71% 3.16% 2.88% 1.69% 1.28% 1.14% 0.66% -
ROE 4.92% 3.84% 1.70% 4.22% 2.80% 1.41% 0.29% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 258.50 173.55 88.38 338.00 246.98 163.75 75.36 127.27%
EPS 5.41 4.19 1.80 4.42 2.88 1.45 0.29 602.14%
DPS 0.00 0.00 0.00 0.60 0.00 0.00 0.00 -
NAPS 1.10 1.09 1.06 1.05 1.03 1.03 1.01 5.85%
Adjusted Per Share Value based on latest NOSH - 174,575
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 124.81 83.73 42.71 162.98 119.24 79.24 36.82 125.48%
EPS 2.61 2.02 0.87 2.14 1.39 0.70 0.14 601.83%
DPS 0.00 0.00 0.00 0.29 0.00 0.00 0.00 -
NAPS 0.5311 0.5259 0.5123 0.5063 0.4973 0.4984 0.4936 4.99%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.39 0.40 0.29 0.28 0.30 0.32 0.37 -
P/RPS 0.15 0.23 0.33 0.08 0.12 0.20 0.49 -54.54%
P/EPS 7.21 9.55 16.11 6.32 10.42 22.07 127.59 -85.24%
EY 13.87 10.47 6.21 15.82 9.60 4.53 0.78 580.08%
DY 0.00 0.00 0.00 2.14 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.27 0.27 0.29 0.31 0.37 -3.63%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 29/08/13 21/05/13 26/02/13 28/11/12 29/08/12 23/05/12 -
Price 0.475 0.40 0.38 0.275 0.29 0.31 0.33 -
P/RPS 0.18 0.23 0.43 0.08 0.12 0.19 0.44 -44.86%
P/EPS 8.78 9.55 21.11 6.21 10.07 21.38 113.79 -81.84%
EY 11.39 10.47 4.74 16.11 9.93 4.68 0.88 450.40%
DY 0.00 0.00 0.00 2.18 0.00 0.00 0.00 -
P/NAPS 0.43 0.37 0.36 0.26 0.28 0.30 0.33 19.27%

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