[PRESTAR] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 2.71%
YoY- 190.86%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 144,693 131,203 110,613 129,544 107,722 106,809 85,160 42.43%
PBT 8,319 10,406 10,598 16,223 15,695 10,182 2,140 147.43%
Tax -2,004 -5,285 -4,028 -8,905 -8,570 -4,910 255 -
NP 6,315 5,121 6,570 7,318 7,125 5,272 2,395 90.97%
-
NP to SH 4,118 5,121 6,570 7,318 7,125 5,272 2,395 43.57%
-
Tax Rate 24.09% 50.79% 38.01% 54.89% 54.60% 48.22% -11.92% -
Total Cost 138,378 126,082 104,043 122,226 100,597 101,537 82,765 40.91%
-
Net Worth 148,317 150,309 145,222 138,141 131,296 126,353 118,817 15.94%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 6,998 - - - 4,274 -
Div Payout % - - 106.52% - - - 178.46% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 148,317 150,309 145,222 138,141 131,296 126,353 118,817 15.94%
NOSH 174,491 174,778 87,483 87,431 87,530 87,140 85,480 60.98%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.36% 3.90% 5.94% 5.65% 6.61% 4.94% 2.81% -
ROE 2.78% 3.41% 4.52% 5.30% 5.43% 4.17% 2.02% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 82.92 75.07 126.44 148.17 123.07 122.57 99.63 -11.52%
EPS 2.36 2.93 7.51 8.37 8.14 6.05 2.81 -10.99%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 5.00 -
NAPS 0.85 0.86 1.66 1.58 1.50 1.45 1.39 -27.97%
Adjusted Per Share Value based on latest NOSH - 87,431
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 40.13 36.39 30.68 35.93 29.87 29.62 23.62 42.42%
EPS 1.14 1.42 1.82 2.03 1.98 1.46 0.66 44.00%
DPS 0.00 0.00 1.94 0.00 0.00 0.00 1.19 -
NAPS 0.4113 0.4168 0.4027 0.3831 0.3641 0.3504 0.3295 15.94%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.68 0.82 0.84 0.73 0.81 1.02 0.77 -
P/RPS 0.82 1.09 0.66 0.49 0.66 0.83 0.77 4.28%
P/EPS 28.81 27.99 11.19 8.72 9.95 16.86 27.48 3.20%
EY 3.47 3.57 8.94 11.47 10.05 5.93 3.64 -3.14%
DY 0.00 0.00 9.52 0.00 0.00 0.00 6.49 -
P/NAPS 0.80 0.95 0.51 0.46 0.54 0.70 0.55 28.40%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 26/05/05 25/02/05 25/11/04 17/08/04 06/05/04 25/02/04 -
Price 0.64 0.69 0.90 0.75 0.73 0.87 0.81 -
P/RPS 0.77 0.92 0.71 0.51 0.59 0.71 0.81 -3.32%
P/EPS 27.12 23.55 11.98 8.96 8.97 14.38 28.91 -4.17%
EY 3.69 4.25 8.34 11.16 11.15 6.95 3.46 4.38%
DY 0.00 0.00 8.89 0.00 0.00 0.00 6.17 -
P/NAPS 0.75 0.80 0.54 0.47 0.49 0.60 0.58 18.71%

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