[PTARAS] YoY Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
06-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -35.98%
YoY- -95.35%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 182,096 97,202 116,214 137,698 149,978 161,400 104,668 9.66%
PBT 63,046 39,216 22,920 7,594 36,698 36,490 17,458 23.85%
Tax -12,716 -5,136 -5,204 -6,270 -8,220 -8,324 -5,098 16.44%
NP 50,330 34,080 17,716 1,324 28,478 28,166 12,360 26.35%
-
NP to SH 50,330 34,080 17,716 1,324 28,478 28,166 12,360 26.35%
-
Tax Rate 20.17% 13.10% 22.71% 82.57% 22.40% 22.81% 29.20% -
Total Cost 131,766 63,122 98,498 136,374 121,500 133,234 92,308 6.10%
-
Net Worth 159,883 204,000 179,575 170,464 161,588 143,230 127,818 3.79%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 159,883 204,000 179,575 170,464 161,588 143,230 127,818 3.79%
NOSH 79,941 80,000 80,527 82,749 79,994 80,017 80,051 -0.02%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 27.64% 35.06% 15.24% 0.96% 18.99% 17.45% 11.81% -
ROE 31.48% 16.71% 9.87% 0.78% 17.62% 19.66% 9.67% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 227.79 121.50 144.32 166.40 187.49 201.71 130.75 9.68%
EPS 62.80 42.60 22.00 1.60 35.60 35.20 15.44 26.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.55 2.23 2.06 2.02 1.79 1.5967 3.82%
Adjusted Per Share Value based on latest NOSH - 72,499
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 109.79 58.60 70.07 83.02 90.42 97.31 63.10 9.66%
EPS 30.34 20.55 10.68 0.80 17.17 16.98 7.45 26.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9639 1.2299 1.0827 1.0277 0.9742 0.8635 0.7706 3.79%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.17 1.91 1.32 1.05 1.81 1.08 0.76 -
P/RPS 0.95 1.57 0.91 0.63 0.97 0.54 0.58 8.56%
P/EPS 3.45 4.48 6.00 65.63 5.08 3.07 4.92 -5.74%
EY 29.01 22.30 16.67 1.52 19.67 32.59 20.32 6.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.75 0.59 0.51 0.90 0.60 0.48 14.64%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 21/02/12 10/02/11 05/02/10 06/02/09 15/02/08 09/02/07 17/02/06 -
Price 2.53 2.07 1.61 1.03 1.74 1.26 0.82 -
P/RPS 1.11 1.70 1.12 0.62 0.93 0.62 0.63 9.89%
P/EPS 4.02 4.86 7.32 64.38 4.89 3.58 5.31 -4.53%
EY 24.88 20.58 13.66 1.55 20.46 27.94 18.83 4.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.81 0.72 0.50 0.86 0.70 0.51 16.41%

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