[PTARAS] YoY Annualized Quarter Result on 30-Jun-2003 [#4]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 6.65%
YoY- 21.15%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 96,462 116,504 87,358 68,039 54,267 50,554 30,677 21.02%
PBT 14,202 14,134 12,223 11,956 9,685 -2,640 4,624 20.55%
Tax -3,691 -3,925 -2,320 -2,480 -1,863 2,640 -67 95.00%
NP 10,511 10,209 9,903 9,476 7,822 0 4,557 14.93%
-
NP to SH 10,511 10,209 9,903 9,476 7,822 -4,282 4,557 14.93%
-
Tax Rate 25.99% 27.77% 18.98% 20.74% 19.24% - 1.45% -
Total Cost 85,951 106,295 77,455 58,563 46,445 50,554 26,120 21.94%
-
Net Worth 132,478 124,549 117,202 111,591 105,032 100,061 104,340 4.05%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 4,014 4,003 4,002 6,002 4,003 4,001 - -
Div Payout % 38.19% 39.22% 40.42% 63.34% 51.18% 0.00% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 132,478 124,549 117,202 111,591 105,032 100,061 104,340 4.05%
NOSH 80,290 80,070 80,056 80,033 80,061 50,023 50,021 8.20%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 10.90% 8.76% 11.34% 13.93% 14.41% 0.00% 14.85% -
ROE 7.93% 8.20% 8.45% 8.49% 7.45% -4.28% 4.37% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 120.14 145.50 109.12 85.01 67.78 101.06 61.33 11.85%
EPS 13.10 12.75 12.37 11.84 9.77 -5.35 9.11 6.23%
DPS 5.00 5.00 5.00 7.50 5.00 8.00 0.00 -
NAPS 1.65 1.5555 1.464 1.3943 1.3119 2.0003 2.0859 -3.83%
Adjusted Per Share Value based on latest NOSH - 80,113
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 58.16 70.24 52.67 41.02 32.72 30.48 18.50 21.02%
EPS 6.34 6.16 5.97 5.71 4.72 -2.58 2.75 14.92%
DPS 2.42 2.41 2.41 3.62 2.41 2.41 0.00 -
NAPS 0.7987 0.7509 0.7066 0.6728 0.6332 0.6033 0.6291 4.05%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.89 0.95 1.00 0.90 1.22 1.48 2.08 -
P/RPS 0.74 0.65 0.92 1.06 1.80 1.46 3.39 -22.39%
P/EPS 6.80 7.45 8.08 7.60 12.49 -17.29 22.83 -18.27%
EY 14.71 13.42 12.37 13.16 8.01 -5.78 4.38 22.36%
DY 5.62 5.26 5.00 8.33 4.10 5.41 0.00 -
P/NAPS 0.54 0.61 0.68 0.65 0.93 0.74 1.00 -9.75%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 18/08/06 29/08/05 25/08/04 22/08/03 27/08/02 24/08/01 25/08/00 -
Price 0.89 0.90 1.02 1.02 1.08 1.43 2.09 -
P/RPS 0.74 0.62 0.93 1.20 1.59 1.41 3.41 -22.47%
P/EPS 6.80 7.06 8.25 8.61 11.05 -16.71 22.94 -18.33%
EY 14.71 14.17 12.13 11.61 9.05 -5.99 4.36 22.45%
DY 5.62 5.56 4.90 7.35 4.63 5.59 0.00 -
P/NAPS 0.54 0.58 0.70 0.73 0.82 0.71 1.00 -9.75%

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