[PRESTAR] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -59.27%
YoY- 513.89%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 600,538 450,062 301,914 154,022 587,675 429,978 285,716 63.86%
PBT 20,329 15,824 12,497 6,075 10,693 7,130 4,343 179.03%
Tax -4,086 -3,619 -2,956 -1,639 -789 -1,621 -1,087 141.17%
NP 16,243 12,205 9,541 4,436 9,904 5,509 3,256 191.10%
-
NP to SH 12,205 9,419 7,289 3,137 7,701 5,014 2,530 184.68%
-
Tax Rate 20.10% 22.87% 23.65% 26.98% 7.38% 22.73% 25.03% -
Total Cost 584,295 437,857 292,373 149,586 577,771 424,469 282,460 62.13%
-
Net Worth 193,260 191,513 189,618 184,734 182,562 179,320 179,717 4.94%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,482 - - - 1,043 - - -
Div Payout % 28.53% - - - 13.55% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 193,260 191,513 189,618 184,734 182,562 179,320 179,717 4.94%
NOSH 174,108 174,103 173,961 174,277 173,868 174,097 174,482 -0.14%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.70% 2.71% 3.16% 2.88% 1.69% 1.28% 1.14% -
ROE 6.32% 4.92% 3.84% 1.70% 4.22% 2.80% 1.41% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 344.92 258.50 173.55 88.38 338.00 246.98 163.75 64.09%
EPS 7.01 5.41 4.19 1.80 4.42 2.88 1.45 185.09%
DPS 2.00 0.00 0.00 0.00 0.60 0.00 0.00 -
NAPS 1.11 1.10 1.09 1.06 1.05 1.03 1.03 5.09%
Adjusted Per Share Value based on latest NOSH - 174,277
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 166.54 124.81 83.73 42.71 162.98 119.24 79.24 63.85%
EPS 3.38 2.61 2.02 0.87 2.14 1.39 0.70 184.86%
DPS 0.97 0.00 0.00 0.00 0.29 0.00 0.00 -
NAPS 0.536 0.5311 0.5259 0.5123 0.5063 0.4973 0.4984 4.95%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.46 0.39 0.40 0.29 0.28 0.30 0.32 -
P/RPS 0.13 0.15 0.23 0.33 0.08 0.12 0.20 -24.90%
P/EPS 6.56 7.21 9.55 16.11 6.32 10.42 22.07 -55.36%
EY 15.24 13.87 10.47 6.21 15.82 9.60 4.53 124.02%
DY 4.35 0.00 0.00 0.00 2.14 0.00 0.00 -
P/NAPS 0.41 0.35 0.37 0.27 0.27 0.29 0.31 20.42%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 26/11/13 29/08/13 21/05/13 26/02/13 28/11/12 29/08/12 -
Price 0.475 0.475 0.40 0.38 0.275 0.29 0.31 -
P/RPS 0.14 0.18 0.23 0.43 0.08 0.12 0.19 -18.37%
P/EPS 6.78 8.78 9.55 21.11 6.21 10.07 21.38 -53.39%
EY 14.76 11.39 10.47 4.74 16.11 9.93 4.68 114.61%
DY 4.21 0.00 0.00 0.00 2.18 0.00 0.00 -
P/NAPS 0.43 0.43 0.37 0.36 0.26 0.28 0.30 27.04%

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