[PTARAS] QoQ TTM Result on 30-Sep-2002 [#1]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
19-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -4.23%
YoY- 329.29%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 68,039 53,529 45,899 52,497 54,267 57,344 54,509 15.97%
PBT 11,956 9,699 10,196 9,508 9,685 1,297 565 669.34%
Tax -2,480 -2,183 -2,032 -2,017 -1,863 5,673 5,652 -
NP 9,476 7,516 8,164 7,491 7,822 6,970 6,217 32.54%
-
NP to SH 9,476 7,516 8,164 7,491 7,822 -469 -1,222 -
-
Tax Rate 20.74% 22.51% 19.93% 21.21% 19.24% -437.39% -1,000.35% -
Total Cost 58,563 46,013 37,735 45,006 46,445 50,374 48,292 13.75%
-
Net Worth 111,702 108,603 108,001 107,031 105,447 104,035 100,091 7.61%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 6,008 4,018 4,018 4,018 4,018 4,002 4,002 31.20%
Div Payout % 63.41% 53.47% 49.23% 53.65% 51.38% 0.00% 0.00% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 111,702 108,603 108,001 107,031 105,447 104,035 100,091 7.61%
NOSH 80,113 79,908 80,101 80,173 80,377 79,947 50,045 36.96%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 13.93% 14.04% 17.79% 14.27% 14.41% 12.15% 11.41% -
ROE 8.48% 6.92% 7.56% 7.00% 7.42% -0.45% -1.22% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 84.93 66.99 57.30 65.48 67.52 71.73 108.92 -15.32%
EPS 11.83 9.41 10.19 9.34 9.73 -0.59 -2.44 -
DPS 7.50 5.00 5.00 5.01 5.00 5.01 8.00 -4.22%
NAPS 1.3943 1.3591 1.3483 1.335 1.3119 1.3013 2.00 -21.42%
Adjusted Per Share Value based on latest NOSH - 80,173
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 41.02 32.27 27.67 31.65 32.72 34.57 32.86 15.98%
EPS 5.71 4.53 4.92 4.52 4.72 -0.28 -0.74 -
DPS 3.62 2.42 2.42 2.42 2.42 2.41 2.41 31.25%
NAPS 0.6735 0.6548 0.6511 0.6453 0.6357 0.6272 0.6035 7.61%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.90 0.92 1.07 1.05 1.22 1.21 1.76 -
P/RPS 1.06 1.37 1.87 1.60 1.81 1.69 1.62 -24.68%
P/EPS 7.61 9.78 10.50 11.24 12.54 -206.26 -72.08 -
EY 13.14 10.22 9.53 8.90 7.98 -0.48 -1.39 -
DY 8.33 5.43 4.67 4.77 4.10 4.14 4.55 49.82%
P/NAPS 0.65 0.68 0.79 0.79 0.93 0.93 0.88 -18.33%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/08/03 16/05/03 21/02/03 19/11/02 27/08/02 17/05/02 08/02/02 -
Price 1.02 0.92 1.02 1.05 1.08 1.37 1.18 -
P/RPS 1.20 1.37 1.78 1.60 1.60 1.91 1.08 7.29%
P/EPS 8.62 9.78 10.01 11.24 11.10 -233.53 -48.33 -
EY 11.60 10.22 9.99 8.90 9.01 -0.43 -2.07 -
DY 7.35 5.43 4.90 4.77 4.63 3.65 6.78 5.54%
P/NAPS 0.73 0.68 0.76 0.79 0.82 1.05 0.59 15.29%

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