[PTARAS] YoY Annualized Quarter Result on 30-Jun-2007 [#4]

Stock

[PTARAS] PINTARAS JAYA BHD

Announcement Date

28-Aug-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

30-Jun-2007 [#4]

Profit Trend

QoQ- -3.91%

YoY- 129.18%

Quarter Report

Q4FY2007 Interim results.xls

Latest QR

Upcoming QR

PTARAS's Result

PTARAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	105,731	130,295	165,431	147,436	96,462	116,504	87,358	3.23%
YoY %	-18.85%	-21.24%	12.21%	52.84%	-17.20%	33.36%	-	-
Horiz. %	121.03%	149.15%	189.37%	168.77%	110.42%	133.36%	100.00%	-
PBT	26,048	16,788	32,653	31,151	14,202	14,134	12,223	13.43%
YoY %	55.16%	-48.59%	4.82%	119.34%	0.48%	15.63%	-	-
Horiz. %	213.11%	137.35%	267.14%	254.86%	116.19%	115.63%	100.00%	-
Tax	-5,311	-5,318	-8,830	-7,062	-3,691	-3,925	-2,320	14.79%
YoY %	0.13%	39.77%	-25.04%	-91.33%	5.96%	-69.18%	-	-
Horiz. %	228.92%	229.22%	380.60%	304.40%	159.09%	169.18%	100.00%	-
NP	20,737	11,470	23,823	24,089	10,511	10,209	9,903	13.10%
YoY %	80.79%	-51.85%	-1.10%	129.18%	2.96%	3.09%	-	-
Horiz. %	209.40%	115.82%	240.56%	243.25%	106.14%	103.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,737	11,470	23,823	24,089	10,511	10,209	9,903	13.10%
YoY %	80.79%	-51.85%	-1.10%	129.18%	2.96%	3.09%	-	-
Horiz. %	209.40%	115.82%	240.56%	243.25%	106.14%	103.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.39%	31.68%	27.04%	22.67%	25.99%	27.77%	18.98%	-
YoY %	-35.64%	17.16%	19.28%	-12.77%	-6.41%	46.31%	-	-
Horiz. %	107.43%	166.91%	142.47%	119.44%	136.93%	146.31%	100.00%	-
Total Cost	84,994	118,825	141,608	123,347	85,951	106,295	77,455	1.55%
YoY %	-28.47%	-16.09%	14.80%	43.51%	-19.14%	37.23%	-	-
Horiz. %	109.73%	153.41%	182.83%	159.25%	110.97%	137.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	190,556	175,659	171,077	153,657	132,478	124,549	117,202	8.43%
YoY %	8.48%	2.68%	11.34%	15.99%	6.37%	6.27%	-	-
Horiz. %	162.59%	149.88%	145.97%	131.10%	113.03%	106.27%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	12,009	8,020	9,593	8,002	4,014	4,003	4,002	20.08%
YoY %	49.74%	-16.40%	19.88%	99.35%	0.27%	0.02%	-	-
Horiz. %	300.07%	200.40%	239.71%	199.95%	100.30%	100.02%	100.00%	-
Div Payout %	57.92%	69.93%	40.27%	33.22%	38.19%	39.22%	40.42%	-
YoY %	-17.17%	73.65%	21.22%	-13.01%	-2.63%	-2.97%	-	-
Horiz. %	143.30%	173.01%	99.63%	82.19%	94.48%	97.03%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	190,556	175,659	171,077	153,657	132,478	124,549	117,202	8.43%
YoY %	8.48%	2.68%	11.34%	15.99%	6.37%	6.27%	-	-
Horiz. %	162.59%	149.88%	145.97%	131.10%	113.03%	106.27%	100.00%	-
NOSH	80,065	80,209	79,942	80,029	80,290	80,070	80,056	0.00%
YoY %	-0.18%	0.33%	-0.11%	-0.33%	0.27%	0.02%	-	-
Horiz. %	100.01%	100.19%	99.86%	99.97%	100.29%	100.02%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	19.61%	8.80%	14.40%	16.34%	10.90%	8.76%	11.34%	-
YoY %	122.84%	-38.89%	-11.87%	49.91%	24.43%	-22.75%	-	-
Horiz. %	172.93%	77.60%	126.98%	144.09%	96.12%	77.25%	100.00%	-
ROE	10.88%	6.53%	13.93%	15.68%	7.93%	8.20%	8.45%	-
YoY %	66.62%	-53.12%	-11.16%	97.73%	-3.29%	-2.96%	-	-
Horiz. %	128.76%	77.28%	164.85%	185.56%	93.85%	97.04%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	132.06	162.44	206.94	184.23	120.14	145.50	109.12	3.22%
YoY %	-18.70%	-21.50%	12.33%	53.35%	-17.43%	33.34%	-	-
Horiz. %	121.02%	148.86%	189.64%	168.83%	110.10%	133.34%	100.00%	-
EPS	25.90	14.30	29.80	30.10	13.10	12.75	12.37	13.10%
YoY %	81.12%	-52.01%	-1.00%	129.77%	2.75%	3.07%	-	-
Horiz. %	209.38%	115.60%	240.91%	243.33%	105.90%	103.07%	100.00%	-
DPS	15.00	10.00	12.00	10.00	5.00	5.00	5.00	20.08%
YoY %	50.00%	-16.67%	20.00%	100.00%	0.00%	0.00%	-	-
Horiz. %	300.00%	200.00%	240.00%	200.00%	100.00%	100.00%	100.00%	-
NAPS	2.38	2.19	2.14	1.92	1.65	1.5555	1.464	8.43%
YoY %	8.68%	2.34%	11.46%	16.36%	6.08%	6.25%	-	-
Horiz. %	162.57%	149.59%	146.17%	131.15%	112.70%	106.25%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 80,106
RPS	63.75	78.55	99.74	88.89	58.16	70.24	52.67	3.23%
YoY %	-18.84%	-21.25%	12.21%	52.84%	-17.20%	33.36%	-	-
Horiz. %	121.04%	149.14%	189.37%	168.77%	110.42%	133.36%	100.00%	-
EPS	12.50	6.92	14.36	14.52	6.34	6.16	5.97	13.10%
YoY %	80.64%	-51.81%	-1.10%	129.02%	2.92%	3.18%	-	-
Horiz. %	209.38%	115.91%	240.54%	243.22%	106.20%	103.18%	100.00%	-
DPS	7.24	4.84	5.78	4.83	2.42	2.41	2.41	20.11%
YoY %	49.59%	-16.26%	19.67%	99.59%	0.41%	0.00%	-	-
Horiz. %	300.41%	200.83%	239.83%	200.41%	100.41%	100.00%	100.00%	-
NAPS	1.1489	1.0591	1.0314	0.9264	0.7987	0.7509	0.7066	8.43%
YoY %	8.48%	2.69%	11.33%	15.99%	6.37%	6.27%	-	-
Horiz. %	162.60%	149.89%	145.97%	131.11%	113.03%	106.27%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.67	1.34	1.34	1.80	0.89	0.95	1.00	-
P/RPS	1.26	0.82	0.65	0.98	0.74	0.65	0.92	5.37%
YoY %	53.66%	26.15%	-33.67%	32.43%	13.85%	-29.35%	-	-
Horiz. %	136.96%	89.13%	70.65%	106.52%	80.43%	70.65%	100.00%	-
P/EPS	6.45	9.37	4.50	5.98	6.80	7.45	8.08	-3.68%
YoY %	-31.16%	108.22%	-24.75%	-12.06%	-8.72%	-7.80%	-	-
Horiz. %	79.83%	115.97%	55.69%	74.01%	84.16%	92.20%	100.00%	-
EY	15.51	10.67	22.24	16.72	14.71	13.42	12.37	3.84%
YoY %	45.36%	-52.02%	33.01%	13.66%	9.61%	8.49%	-	-
Horiz. %	125.38%	86.26%	179.79%	135.17%	118.92%	108.49%	100.00%	-
DY	8.98	7.46	8.96	5.56	5.62	5.26	5.00	10.24%
YoY %	20.38%	-16.74%	61.15%	-1.07%	6.84%	5.20%	-	-
Horiz. %	179.60%	149.20%	179.20%	111.20%	112.40%	105.20%	100.00%	-
P/NAPS	0.70	0.61	0.63	0.94	0.54	0.61	0.68	0.48%
YoY %	14.75%	-3.17%	-32.98%	74.07%	-11.48%	-10.29%	-	-
Horiz. %	102.94%	89.71%	92.65%	138.24%	79.41%	89.71%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	26/08/10	28/08/09	28/08/08	28/08/07	18/08/06	29/08/05	25/08/04	-
Price	1.67	1.48	1.37	1.64	0.89	0.90	1.02	-
P/RPS	1.26	0.91	0.66	0.89	0.74	0.62	0.93	5.18%
YoY %	38.46%	37.88%	-25.84%	20.27%	19.35%	-33.33%	-	-
Horiz. %	135.48%	97.85%	70.97%	95.70%	79.57%	66.67%	100.00%	-
P/EPS	6.45	10.35	4.60	5.45	6.80	7.06	8.25	-4.01%
YoY %	-37.68%	125.00%	-15.60%	-19.85%	-3.68%	-14.42%	-	-
Horiz. %	78.18%	125.45%	55.76%	66.06%	82.42%	85.58%	100.00%	-
EY	15.51	9.66	21.75	18.35	14.71	14.17	12.13	4.17%
YoY %	60.56%	-55.59%	18.53%	24.75%	3.81%	16.82%	-	-
Horiz. %	127.86%	79.64%	179.31%	151.28%	121.27%	116.82%	100.00%	-
DY	8.98	6.76	8.76	6.10	5.62	5.56	4.90	10.61%
YoY %	32.84%	-22.83%	43.61%	8.54%	1.08%	13.47%	-	-
Horiz. %	183.27%	137.96%	178.78%	124.49%	114.69%	113.47%	100.00%	-
P/NAPS	0.70	0.68	0.64	0.85	0.54	0.58	0.70	0.00%
YoY %	2.94%	6.25%	-24.71%	57.41%	-6.90%	-17.14%	-	-
Horiz. %	100.00%	97.14%	91.43%	121.43%	77.14%	82.86%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos