[PRESTAR] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -29.48%
YoY- -18.76%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR'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 107,722 106,809 85,160 86,731 83,157 90,311 73,187 29.42%
PBT 15,695 10,182 2,140 4,693 7,302 5,743 3,598 167.21%
Tax -8,570 -4,910 255 -2,177 -3,734 -2,799 -966 329.12%
NP 7,125 5,272 2,395 2,516 3,568 2,944 2,632 94.35%
-
NP to SH 7,125 5,272 2,395 2,516 3,568 2,944 2,632 94.35%
-
Tax Rate 54.60% 48.22% -11.92% 46.39% 51.14% 48.74% 26.85% -
Total Cost 100,597 101,537 82,765 84,215 79,589 87,367 70,555 26.70%
-
Net Worth 131,296 126,353 118,817 117,102 83,003 82,845 81,960 36.94%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 4,274 - - - 3,483 -
Div Payout % - - 178.46% - - - 132.34% -
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 131,296 126,353 118,817 117,102 83,003 82,845 81,960 36.94%
NOSH 87,530 87,140 85,480 85,476 41,501 41,422 40,980 65.92%
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 6.61% 4.94% 2.81% 2.90% 4.29% 3.26% 3.60% -
ROE 5.43% 4.17% 2.02% 2.15% 4.30% 3.55% 3.21% -
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 123.07 122.57 99.63 101.47 200.37 218.02 178.59 -21.99%
EPS 8.14 6.05 2.81 2.94 4.21 3.48 3.12 89.62%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 8.50 -
NAPS 1.50 1.45 1.39 1.37 2.00 2.00 2.00 -17.46%
Adjusted Per Share Value based on latest NOSH - 85,476
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 29.87 29.62 23.62 24.05 23.06 25.05 20.30 29.39%
EPS 1.98 1.46 0.66 0.70 0.99 0.82 0.73 94.60%
DPS 0.00 0.00 1.19 0.00 0.00 0.00 0.97 -
NAPS 0.3641 0.3504 0.3295 0.3248 0.2302 0.2297 0.2273 36.94%
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 0.81 1.02 0.77 0.71 1.10 1.08 1.19 -
P/RPS 0.66 0.83 0.77 0.70 0.55 0.50 0.67 -0.99%
P/EPS 9.95 16.86 27.48 24.12 12.79 15.20 18.53 -33.96%
EY 10.05 5.93 3.64 4.15 7.82 6.58 5.40 51.36%
DY 0.00 0.00 6.49 0.00 0.00 0.00 7.14 -
P/NAPS 0.54 0.70 0.55 0.52 0.55 0.54 0.60 -6.78%
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 17/08/04 06/05/04 25/02/04 21/11/03 11/08/03 12/05/03 27/02/03 -
Price 0.73 0.87 0.81 0.89 1.40 1.00 1.12 -
P/RPS 0.59 0.71 0.81 0.88 0.70 0.46 0.63 -4.28%
P/EPS 8.97 14.38 28.91 30.24 16.28 14.07 17.44 -35.83%
EY 11.15 6.95 3.46 3.31 6.14 7.11 5.73 55.92%
DY 0.00 0.00 6.17 0.00 0.00 0.00 7.59 -
P/NAPS 0.49 0.60 0.58 0.65 0.70 0.50 0.56 -8.52%

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