[PRESTAR] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
06-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 120.13%
YoY- 79.08%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 110,613 129,544 107,722 106,809 85,160 86,731 83,157 20.84%
PBT 10,598 16,223 15,695 10,182 2,140 4,693 7,302 28.04%
Tax -4,028 -8,905 -8,570 -4,910 255 -2,177 -3,734 5.15%
NP 6,570 7,318 7,125 5,272 2,395 2,516 3,568 49.95%
-
NP to SH 6,570 7,318 7,125 5,272 2,395 2,516 3,568 49.95%
-
Tax Rate 38.01% 54.89% 54.60% 48.22% -11.92% 46.39% 51.14% -
Total Cost 104,043 122,226 100,597 101,537 82,765 84,215 79,589 19.45%
-
Net Worth 145,222 138,141 131,296 126,353 118,817 117,102 83,003 44.95%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 6,998 - - - 4,274 - - -
Div Payout % 106.52% - - - 178.46% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 145,222 138,141 131,296 126,353 118,817 117,102 83,003 44.95%
NOSH 87,483 87,431 87,530 87,140 85,480 85,476 41,501 64.03%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.94% 5.65% 6.61% 4.94% 2.81% 2.90% 4.29% -
ROE 4.52% 5.30% 5.43% 4.17% 2.02% 2.15% 4.30% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 126.44 148.17 123.07 122.57 99.63 101.47 200.37 -26.32%
EPS 7.51 8.37 8.14 6.05 2.81 2.94 4.21 46.82%
DPS 8.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.66 1.58 1.50 1.45 1.39 1.37 2.00 -11.63%
Adjusted Per Share Value based on latest NOSH - 87,140
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 31.11 36.44 30.30 30.04 23.95 24.40 23.39 20.83%
EPS 1.85 2.06 2.00 1.48 0.67 0.71 1.00 50.41%
DPS 1.97 0.00 0.00 0.00 1.20 0.00 0.00 -
NAPS 0.4085 0.3886 0.3693 0.3554 0.3342 0.3294 0.2335 44.94%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.84 0.73 0.81 1.02 0.77 0.71 1.10 -
P/RPS 0.66 0.49 0.66 0.83 0.77 0.70 0.55 12.86%
P/EPS 11.19 8.72 9.95 16.86 27.48 24.12 12.79 -8.48%
EY 8.94 11.47 10.05 5.93 3.64 4.15 7.82 9.28%
DY 9.52 0.00 0.00 0.00 6.49 0.00 0.00 -
P/NAPS 0.51 0.46 0.54 0.70 0.55 0.52 0.55 -4.88%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 25/11/04 17/08/04 06/05/04 25/02/04 21/11/03 11/08/03 -
Price 0.90 0.75 0.73 0.87 0.81 0.89 1.40 -
P/RPS 0.71 0.51 0.59 0.71 0.81 0.88 0.70 0.94%
P/EPS 11.98 8.96 8.97 14.38 28.91 30.24 16.28 -18.41%
EY 8.34 11.16 11.15 6.95 3.46 3.31 6.14 22.53%
DY 8.89 0.00 0.00 0.00 6.17 0.00 0.00 -
P/NAPS 0.54 0.47 0.49 0.60 0.58 0.65 0.70 -15.82%

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