[PRESTAR] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -11.51%
YoY- 33.62%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 529,353 533,636 516,824 516,053 479,082 454,688 429,235 15.01%
PBT 9,552 16,550 28,799 45,546 52,922 52,698 44,240 -64.04%
Tax -3,097 -7,611 -12,175 -20,222 -26,788 -26,413 -22,130 -73.07%
NP 6,455 8,939 16,624 25,324 26,134 26,285 22,110 -56.02%
-
NP to SH 1,860 5,574 13,611 23,127 26,134 26,285 22,110 -80.82%
-
Tax Rate 32.42% 45.99% 42.28% 44.40% 50.62% 50.12% 50.02% -
Total Cost 522,898 524,697 500,200 490,729 452,948 428,403 407,125 18.17%
-
Net Worth 149,493 190,360 150,022 148,317 150,309 145,222 87,431 43.03%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 2,619 2,619 3,499 3,499 6,998 6,998 4,274 -27.87%
Div Payout % 140.84% 47.00% 25.71% 15.13% 26.78% 26.63% 19.33% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 149,493 190,360 150,022 148,317 150,309 145,222 87,431 43.03%
NOSH 175,874 174,642 174,444 174,491 174,778 87,483 87,431 59.41%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.22% 1.68% 3.22% 4.91% 5.46% 5.78% 5.15% -
ROE 1.24% 2.93% 9.07% 15.59% 17.39% 18.10% 25.29% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 300.98 305.56 296.27 295.75 274.11 519.74 490.94 -27.85%
EPS 1.06 3.19 7.80 13.25 14.95 30.05 25.29 -87.95%
DPS 1.50 1.50 2.01 2.01 4.00 8.00 4.89 -54.54%
NAPS 0.85 1.09 0.86 0.85 0.86 1.66 1.00 -10.27%
Adjusted Per Share Value based on latest NOSH - 174,491
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 146.80 147.99 143.33 143.11 132.86 126.10 119.04 15.01%
EPS 0.52 1.55 3.77 6.41 7.25 7.29 6.13 -80.72%
DPS 0.73 0.73 0.97 0.97 1.94 1.94 1.19 -27.82%
NAPS 0.4146 0.5279 0.416 0.4113 0.4168 0.4027 0.2425 43.02%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.48 0.42 0.66 0.68 0.82 0.84 0.73 -
P/RPS 0.16 0.14 0.22 0.23 0.30 0.16 0.15 4.40%
P/EPS 45.39 13.16 8.46 5.13 5.48 2.80 2.89 528.20%
EY 2.20 7.60 11.82 19.49 18.23 35.77 34.64 -84.10%
DY 3.13 3.57 3.04 2.95 4.88 9.52 6.70 -39.82%
P/NAPS 0.56 0.39 0.77 0.80 0.95 0.51 0.73 -16.21%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 20/06/06 27/02/06 29/11/05 29/08/05 26/05/05 25/02/05 25/11/04 -
Price 0.52 0.48 0.55 0.64 0.69 0.90 0.75 -
P/RPS 0.17 0.16 0.19 0.22 0.25 0.17 0.15 8.71%
P/EPS 49.17 15.04 7.05 4.83 4.61 3.00 2.97 550.68%
EY 2.03 6.65 14.19 20.71 21.67 33.38 33.72 -84.66%
DY 2.88 3.13 3.65 3.13 5.80 8.89 6.52 -42.02%
P/NAPS 0.61 0.44 0.64 0.75 0.80 0.54 0.75 -12.87%

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