[PTARAS] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
13-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 0.42%
YoY- -4.21%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 161,400 104,668 105,704 95,782 46,654 63,390 55,482 19.46%
PBT 36,490 17,458 14,980 13,976 14,296 13,274 6,864 32.09%
Tax -8,324 -5,098 -4,008 -2,878 -2,710 -2,372 -2,082 25.96%
NP 28,166 12,360 10,972 11,098 11,586 10,902 4,782 34.36%
-
NP to SH 28,166 12,360 10,972 11,098 11,586 10,902 4,782 34.36%
-
Tax Rate 22.81% 29.20% 26.76% 20.59% 18.96% 17.87% 30.33% -
Total Cost 133,234 92,308 94,732 84,684 35,068 52,488 50,700 17.46%
-
Net Worth 143,230 127,818 119,274 112,869 107,882 102,698 106,729 5.02%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 143,230 127,818 119,274 112,869 107,882 102,698 106,729 5.02%
NOSH 80,017 80,051 80,087 80,072 80,013 50,055 50,020 8.14%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 17.45% 11.81% 10.38% 11.59% 24.83% 17.20% 8.62% -
ROE 19.66% 9.67% 9.20% 9.83% 10.74% 10.62% 4.48% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 201.71 130.75 131.99 119.62 58.31 126.64 110.92 10.47%
EPS 35.20 15.44 13.70 13.86 14.48 21.78 9.56 24.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.5967 1.4893 1.4096 1.3483 2.0517 2.1337 -2.88%
Adjusted Per Share Value based on latest NOSH - 80,057
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 97.31 63.10 63.73 57.75 28.13 38.22 33.45 19.46%
EPS 16.98 7.45 6.62 6.69 6.99 6.57 2.88 34.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8635 0.7706 0.7191 0.6805 0.6504 0.6192 0.6435 5.02%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.08 0.76 1.10 1.13 1.07 1.76 1.79 -
P/RPS 0.54 0.58 0.83 0.94 1.84 1.39 1.61 -16.63%
P/EPS 3.07 4.92 8.03 8.15 7.39 8.08 18.72 -26.00%
EY 32.59 20.32 12.45 12.27 13.53 12.38 5.34 35.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.48 0.74 0.80 0.79 0.86 0.84 -5.45%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 09/02/07 17/02/06 18/02/05 13/02/04 21/02/03 08/02/02 16/02/01 -
Price 1.26 0.82 1.00 1.13 1.02 1.18 1.50 -
P/RPS 0.62 0.63 0.76 0.94 1.75 0.93 1.35 -12.15%
P/EPS 3.58 5.31 7.30 8.15 7.04 5.42 15.69 -21.82%
EY 27.94 18.83 13.70 12.27 14.20 18.46 6.37 27.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.51 0.67 0.80 0.76 0.58 0.70 0.00%

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
Post a Comment