[PTARAS] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 16.63%
YoY- 49.19%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 160,168 113,728 100,068 101,504 54,276 61,356 60,732 17.53%
PBT 39,084 15,596 16,716 14,336 10,220 10,928 6,476 34.91%
Tax -9,612 -3,904 -4,468 -3,284 -2,812 -2,196 -1,804 32.14%
NP 29,472 11,692 12,248 11,052 7,408 8,732 4,672 35.91%
-
NP to SH 29,472 11,692 12,248 11,052 7,408 8,732 4,672 35.91%
-
Tax Rate 24.59% 25.03% 26.73% 22.91% 27.51% 20.10% 27.86% -
Total Cost 130,696 102,036 87,820 90,452 46,868 52,624 56,060 15.14%
-
Net Worth 139,351 127,490 119,842 114,428 107,031 99,451 105,736 4.70%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 139,351 127,490 119,842 114,428 107,031 99,451 105,736 4.70%
NOSH 80,086 80,082 80,157 80,086 80,173 50,068 50,128 8.11%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 18.40% 10.28% 12.24% 10.89% 13.65% 14.23% 7.69% -
ROE 21.15% 9.17% 10.22% 9.66% 6.92% 8.78% 4.42% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 199.99 142.01 124.84 126.74 67.70 122.54 121.15 8.70%
EPS 36.80 14.60 15.28 13.80 9.24 17.44 9.32 25.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.592 1.4951 1.4288 1.335 1.9863 2.1093 -3.15%
Adjusted Per Share Value based on latest NOSH - 80,086
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 96.57 68.57 60.33 61.20 32.72 36.99 36.62 17.53%
EPS 17.77 7.05 7.38 6.66 4.47 5.26 2.82 35.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8402 0.7686 0.7225 0.6899 0.6453 0.5996 0.6375 4.70%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.88 0.90 1.06 1.12 1.05 1.33 1.89 -
P/RPS 0.44 0.63 0.85 0.88 1.55 1.09 1.56 -19.01%
P/EPS 2.39 6.16 6.94 8.12 11.36 7.63 20.28 -29.96%
EY 41.82 16.22 14.42 12.32 8.80 13.11 4.93 42.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.57 0.71 0.78 0.79 0.67 0.90 -9.02%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 03/11/06 18/11/05 19/11/04 14/11/03 19/11/02 16/11/01 20/11/00 -
Price 0.95 0.90 1.08 1.33 1.05 1.66 1.70 -
P/RPS 0.48 0.63 0.87 1.05 1.55 1.35 1.40 -16.33%
P/EPS 2.58 6.16 7.07 9.64 11.36 9.52 18.24 -27.80%
EY 38.74 16.22 14.15 10.38 8.80 10.51 5.48 38.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.57 0.72 0.93 0.79 0.84 0.81 -6.24%

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