[PTARAS] QoQ Quarter Result on 30-Sep-2003 [#1]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -1.74%
YoY- 49.19%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 17,398 22,069 22,515 25,376 24,674 20,038 9,758 47.08%
PBT 3,422 1,813 3,404 3,584 3,457 1,351 4,593 -17.83%
Tax -625 -256 -618 -821 -645 -480 -652 -2.78%
NP 2,797 1,557 2,786 2,763 2,812 871 3,941 -20.45%
-
NP to SH 2,797 1,557 2,786 2,763 2,812 871 3,941 -20.45%
-
Tax Rate 18.26% 14.12% 18.16% 22.91% 18.66% 35.53% 14.20% -
Total Cost 14,601 20,512 19,729 22,613 21,862 19,167 5,817 84.79%
-
Net Worth 117,329 114,688 112,849 114,428 111,702 108,603 108,001 5.68%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 4,007 - - - 6,008 - - -
Div Payout % 143.27% - - - 213.68% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 117,329 114,688 112,849 114,428 111,702 108,603 108,001 5.68%
NOSH 80,143 80,257 80,057 80,086 80,113 79,908 80,101 0.03%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 16.08% 7.06% 12.37% 10.89% 11.40% 4.35% 40.39% -
ROE 2.38% 1.36% 2.47% 2.41% 2.52% 0.80% 3.65% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 21.71 27.50 28.12 31.69 30.80 25.08 12.18 47.06%
EPS 3.49 1.94 3.48 3.45 3.51 1.09 4.92 -20.47%
DPS 5.00 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 1.464 1.429 1.4096 1.4288 1.3943 1.3591 1.3483 5.64%
Adjusted Per Share Value based on latest NOSH - 80,086
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 10.49 13.31 13.57 15.30 14.88 12.08 5.88 47.14%
EPS 1.69 0.94 1.68 1.67 1.70 0.53 2.38 -20.42%
DPS 2.42 0.00 0.00 0.00 3.62 0.00 0.00 -
NAPS 0.7074 0.6915 0.6804 0.6899 0.6735 0.6548 0.6511 5.68%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.00 1.14 1.13 1.12 0.90 0.92 1.07 -
P/RPS 4.61 4.15 4.02 3.53 2.92 3.67 8.78 -34.94%
P/EPS 28.65 58.76 32.47 32.46 25.64 84.40 21.75 20.18%
EY 3.49 1.70 3.08 3.08 3.90 1.18 4.60 -16.82%
DY 5.00 0.00 0.00 0.00 8.33 0.00 0.00 -
P/NAPS 0.68 0.80 0.80 0.78 0.65 0.68 0.79 -9.52%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 14/05/04 13/02/04 14/11/03 22/08/03 16/05/03 21/02/03 -
Price 1.02 1.01 1.13 1.33 1.02 0.92 1.02 -
P/RPS 4.70 3.67 4.02 4.20 3.31 3.67 8.37 -31.96%
P/EPS 29.23 52.06 32.47 38.55 29.06 84.40 20.73 25.77%
EY 3.42 1.92 3.08 2.59 3.44 1.18 4.82 -20.46%
DY 4.90 0.00 0.00 0.00 7.35 0.00 0.00 -
P/NAPS 0.70 0.71 0.80 0.93 0.73 0.68 0.76 -5.33%

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