[PTARAS] QoQ Quarter Result on 31-Mar-2003 [#3]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
16-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -77.9%
YoY- -42.66%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 22,515 25,376 24,674 20,038 9,758 13,569 10,164 69.68%
PBT 3,404 3,584 3,457 1,351 4,593 2,555 1,200 100.00%
Tax -618 -821 -645 -480 -652 -703 -348 46.49%
NP 2,786 2,763 2,812 871 3,941 1,852 852 119.83%
-
NP to SH 2,786 2,763 2,812 871 3,941 1,852 852 119.83%
-
Tax Rate 18.16% 22.91% 18.66% 35.53% 14.20% 27.51% 29.00% -
Total Cost 19,729 22,613 21,862 19,167 5,817 11,717 9,312 64.73%
-
Net Worth 112,849 114,428 111,702 108,603 108,001 107,031 105,447 4.61%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 6,008 - - - 4,018 -
Div Payout % - - 213.68% - - - 471.70% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 112,849 114,428 111,702 108,603 108,001 107,031 105,447 4.61%
NOSH 80,057 80,086 80,113 79,908 80,101 80,173 80,377 -0.26%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 12.37% 10.89% 11.40% 4.35% 40.39% 13.65% 8.38% -
ROE 2.47% 2.41% 2.52% 0.80% 3.65% 1.73% 0.81% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 28.12 31.69 30.80 25.08 12.18 16.92 12.65 70.07%
EPS 3.48 3.45 3.51 1.09 4.92 2.31 1.06 120.41%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 5.00 -
NAPS 1.4096 1.4288 1.3943 1.3591 1.3483 1.335 1.3119 4.89%
Adjusted Per Share Value based on latest NOSH - 79,908
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 13.57 15.30 14.88 12.08 5.88 8.18 6.13 69.60%
EPS 1.68 1.67 1.70 0.53 2.38 1.12 0.51 120.91%
DPS 0.00 0.00 3.62 0.00 0.00 0.00 2.42 -
NAPS 0.6804 0.6899 0.6735 0.6548 0.6511 0.6453 0.6357 4.62%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.13 1.12 0.90 0.92 1.07 1.05 1.22 -
P/RPS 4.02 3.53 2.92 3.67 8.78 6.20 9.65 -44.13%
P/EPS 32.47 32.46 25.64 84.40 21.75 45.45 115.09 -56.88%
EY 3.08 3.08 3.90 1.18 4.60 2.20 0.87 131.75%
DY 0.00 0.00 8.33 0.00 0.00 0.00 4.10 -
P/NAPS 0.80 0.78 0.65 0.68 0.79 0.79 0.93 -9.52%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 13/02/04 14/11/03 22/08/03 16/05/03 21/02/03 19/11/02 27/08/02 -
Price 1.13 1.33 1.02 0.92 1.02 1.05 1.08 -
P/RPS 4.02 4.20 3.31 3.67 8.37 6.20 8.54 -39.40%
P/EPS 32.47 38.55 29.06 84.40 20.73 45.45 101.89 -53.24%
EY 3.08 2.59 3.44 1.18 4.82 2.20 0.98 114.11%
DY 0.00 0.00 7.35 0.00 0.00 0.00 4.63 -
P/NAPS 0.80 0.93 0.73 0.68 0.76 0.79 0.82 -1.62%

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