[PTARAS] YoY Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
15-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -10.45%
YoY- 1.11%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 97,202 116,214 137,698 149,978 161,400 104,668 105,704 -1.38%
PBT 39,216 22,920 7,594 36,698 36,490 17,458 14,980 17.38%
Tax -5,136 -5,204 -6,270 -8,220 -8,324 -5,098 -4,008 4.21%
NP 34,080 17,716 1,324 28,478 28,166 12,360 10,972 20.78%
-
NP to SH 34,080 17,716 1,324 28,478 28,166 12,360 10,972 20.78%
-
Tax Rate 13.10% 22.71% 82.57% 22.40% 22.81% 29.20% 26.76% -
Total Cost 63,122 98,498 136,374 121,500 133,234 92,308 94,732 -6.53%
-
Net Worth 204,000 179,575 170,464 161,588 143,230 127,818 119,274 9.35%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 204,000 179,575 170,464 161,588 143,230 127,818 119,274 9.35%
NOSH 80,000 80,527 82,749 79,994 80,017 80,051 80,087 -0.01%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 35.06% 15.24% 0.96% 18.99% 17.45% 11.81% 10.38% -
ROE 16.71% 9.87% 0.78% 17.62% 19.66% 9.67% 9.20% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 121.50 144.32 166.40 187.49 201.71 130.75 131.99 -1.37%
EPS 42.60 22.00 1.60 35.60 35.20 15.44 13.70 20.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.55 2.23 2.06 2.02 1.79 1.5967 1.4893 9.37%
Adjusted Per Share Value based on latest NOSH - 79,607
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 58.60 70.07 83.02 90.42 97.31 63.10 63.73 -1.38%
EPS 20.55 10.68 0.80 17.17 16.98 7.45 6.62 20.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2299 1.0827 1.0277 0.9742 0.8635 0.7706 0.7191 9.35%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.91 1.32 1.05 1.81 1.08 0.76 1.10 -
P/RPS 1.57 0.91 0.63 0.97 0.54 0.58 0.83 11.20%
P/EPS 4.48 6.00 65.63 5.08 3.07 4.92 8.03 -9.26%
EY 22.30 16.67 1.52 19.67 32.59 20.32 12.45 10.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.59 0.51 0.90 0.60 0.48 0.74 0.22%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 10/02/11 05/02/10 06/02/09 15/02/08 09/02/07 17/02/06 18/02/05 -
Price 2.07 1.61 1.03 1.74 1.26 0.82 1.00 -
P/RPS 1.70 1.12 0.62 0.93 0.62 0.63 0.76 14.35%
P/EPS 4.86 7.32 64.38 4.89 3.58 5.31 7.30 -6.55%
EY 20.58 13.66 1.55 20.46 27.94 18.83 13.70 7.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.72 0.50 0.86 0.70 0.51 0.67 3.21%

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