[PRESTAR] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
06-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -53.85%
YoY- 79.08%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 454,688 344,075 214,531 106,809 345,359 260,199 173,468 89.55%
PBT 52,698 42,100 25,877 10,182 19,878 17,738 13,045 152.57%
Tax -26,413 -22,385 -13,480 -4,910 -8,455 -8,710 -6,533 152.71%
NP 26,285 19,715 12,397 5,272 11,423 9,028 6,512 152.44%
-
NP to SH 26,285 19,715 12,397 5,272 11,423 9,028 6,512 152.44%
-
Tax Rate 50.12% 53.17% 52.09% 48.22% 42.53% 49.10% 50.08% -
Total Cost 428,403 324,360 202,134 101,537 333,936 251,171 166,956 86.89%
-
Net Worth 145,201 138,197 131,231 126,353 118,148 117,229 82,984 44.95%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 6,997 - - - 4,280 - - -
Div Payout % 26.62% - - - 37.47% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 145,201 138,197 131,231 126,353 118,148 117,229 82,984 44.95%
NOSH 87,470 87,466 87,487 87,140 85,614 85,569 41,492 64.03%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.78% 5.73% 5.78% 4.94% 3.31% 3.47% 3.75% -
ROE 18.10% 14.27% 9.45% 4.17% 9.67% 7.70% 7.85% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 519.82 393.38 245.21 122.57 403.39 304.08 418.07 15.55%
EPS 30.05 22.54 14.17 6.05 13.34 10.54 7.68 147.28%
DPS 8.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.66 1.58 1.50 1.45 1.38 1.37 2.00 -11.63%
Adjusted Per Share Value based on latest NOSH - 87,140
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 126.10 95.42 59.49 29.62 95.78 72.16 48.11 89.54%
EPS 7.29 5.47 3.44 1.46 3.17 2.50 1.81 152.07%
DPS 1.94 0.00 0.00 0.00 1.19 0.00 0.00 -
NAPS 0.4027 0.3833 0.3639 0.3504 0.3277 0.3251 0.2301 44.97%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.84 0.73 0.81 1.02 0.77 0.71 1.10 -
P/RPS 0.16 0.19 0.33 0.83 0.19 0.23 0.26 -27.54%
P/EPS 2.80 3.24 5.72 16.86 5.77 6.73 7.01 -45.61%
EY 35.77 30.88 17.49 5.93 17.33 14.86 14.27 84.01%
DY 9.52 0.00 0.00 0.00 6.49 0.00 0.00 -
P/NAPS 0.51 0.46 0.54 0.70 0.56 0.52 0.55 -4.88%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 25/11/04 17/08/04 06/05/04 25/02/04 21/11/03 11/08/03 -
Price 0.90 0.75 0.73 0.87 0.81 0.89 1.40 -
P/RPS 0.17 0.19 0.30 0.71 0.20 0.29 0.33 -35.60%
P/EPS 3.00 3.33 5.15 14.38 6.07 8.44 8.92 -51.47%
EY 33.39 30.05 19.41 6.95 16.47 11.85 11.21 106.33%
DY 8.89 0.00 0.00 0.00 6.17 0.00 0.00 -
P/NAPS 0.54 0.47 0.49 0.60 0.59 0.65 0.70 -15.82%

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