[PRESTAR] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -80.52%
YoY- -2.86%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 533,636 406,211 275,896 131,203 454,688 344,075 214,531 83.28%
PBT 16,550 18,201 18,725 10,406 52,698 42,100 25,877 -25.70%
Tax -5,200 -5,736 -4,878 -5,285 -26,413 -22,385 -13,480 -46.91%
NP 11,350 12,465 13,847 5,121 26,285 19,715 12,397 -5.69%
-
NP to SH 5,574 7,041 9,239 5,121 26,285 19,715 12,397 -41.22%
-
Tax Rate 31.42% 31.51% 26.05% 50.79% 50.12% 53.17% 52.09% -
Total Cost 522,286 393,746 262,049 126,082 428,403 324,360 202,134 87.97%
-
Net Worth 148,523 150,254 148,452 150,309 145,201 138,197 131,231 8.57%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 4,368 - - - 6,997 - - -
Div Payout % 78.37% - - - 26.62% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 148,523 150,254 148,452 150,309 145,201 138,197 131,231 8.57%
NOSH 174,733 174,714 174,650 174,778 87,470 87,466 87,487 58.39%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.13% 3.07% 5.02% 3.90% 5.78% 5.73% 5.78% -
ROE 3.75% 4.69% 6.22% 3.41% 18.10% 14.27% 9.45% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 305.40 232.50 157.97 75.07 519.82 393.38 245.21 15.71%
EPS 3.19 4.03 5.29 2.93 30.05 22.54 14.17 -62.89%
DPS 2.50 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 0.85 0.86 0.85 0.86 1.66 1.58 1.50 -31.45%
Adjusted Per Share Value based on latest NOSH - 174,778
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 147.99 112.65 76.51 36.39 126.10 95.42 59.49 83.28%
EPS 1.55 1.95 2.56 1.42 7.29 5.47 3.44 -41.14%
DPS 1.21 0.00 0.00 0.00 1.94 0.00 0.00 -
NAPS 0.4119 0.4167 0.4117 0.4168 0.4027 0.3833 0.3639 8.58%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.42 0.66 0.68 0.82 0.84 0.73 0.81 -
P/RPS 0.14 0.28 0.43 1.09 0.16 0.19 0.33 -43.45%
P/EPS 13.17 16.38 12.85 27.99 2.80 3.24 5.72 74.10%
EY 7.60 6.11 7.78 3.57 35.77 30.88 17.49 -42.54%
DY 5.95 0.00 0.00 0.00 9.52 0.00 0.00 -
P/NAPS 0.49 0.77 0.80 0.95 0.51 0.46 0.54 -6.25%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 29/11/05 29/08/05 26/05/05 25/02/05 25/11/04 17/08/04 -
Price 0.48 0.55 0.64 0.69 0.90 0.75 0.73 -
P/RPS 0.16 0.24 0.41 0.92 0.17 0.19 0.30 -34.15%
P/EPS 15.05 13.65 12.10 23.55 3.00 3.33 5.15 104.00%
EY 6.65 7.33 8.27 4.25 33.39 30.05 19.41 -50.94%
DY 5.21 0.00 0.00 0.00 8.89 0.00 0.00 -
P/NAPS 0.56 0.64 0.75 0.80 0.54 0.47 0.49 9.28%

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