[PRESTAR] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -3.45%
YoY- 478.04%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 533,636 454,688 345,359 315,758 287,372 262,717 194,507 -1.06%
PBT 16,550 52,698 19,878 19,502 5,833 17,666 14,420 -0.14%
Tax -5,200 -26,413 -8,455 -7,710 -3,793 -5,575 -1,340 -1.43%
NP 11,350 26,285 11,423 11,792 2,040 12,091 13,080 0.15%
-
NP to SH 5,574 26,285 11,423 11,792 2,040 12,091 13,080 0.91%
-
Tax Rate 31.42% 50.12% 42.53% 39.53% 65.03% 31.56% 9.29% -
Total Cost 522,286 428,403 333,936 303,966 285,332 250,626 181,427 -1.11%
-
Net Worth 148,523 145,201 118,148 107,376 94,031 55,551 45,377 -1.25%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 4,368 6,997 4,280 3,483 - - - -100.00%
Div Payout % 78.37% 26.62% 37.47% 29.54% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 148,523 145,201 118,148 107,376 94,031 55,551 45,377 -1.25%
NOSH 174,733 87,470 85,614 40,983 39,843 20,348 20,348 -2.26%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 2.13% 5.78% 3.31% 3.73% 0.71% 4.60% 6.72% -
ROE 3.75% 18.10% 9.67% 10.98% 2.17% 21.77% 28.83% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 305.40 519.82 403.39 770.45 721.25 1,291.08 955.88 1.22%
EPS 3.19 30.05 13.34 14.00 5.12 40.04 64.28 3.24%
DPS 2.50 8.00 5.00 8.50 0.00 0.00 0.00 -100.00%
NAPS 0.85 1.66 1.38 2.62 2.36 2.73 2.23 1.03%
Adjusted Per Share Value based on latest NOSH - 40,980
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 147.99 126.10 95.78 87.57 79.70 72.86 53.94 -1.06%
EPS 1.55 7.29 3.17 3.27 0.57 3.35 3.63 0.90%
DPS 1.21 1.94 1.19 0.97 0.00 0.00 0.00 -100.00%
NAPS 0.4119 0.4027 0.3277 0.2978 0.2608 0.1541 0.1258 -1.25%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.42 0.84 0.77 1.19 0.99 1.20 0.00 -
P/RPS 0.14 0.16 0.19 0.15 0.14 0.09 0.00 -100.00%
P/EPS 13.17 2.80 5.77 4.14 19.34 2.02 0.00 -100.00%
EY 7.60 35.77 17.33 24.18 5.17 49.52 0.00 -100.00%
DY 5.95 9.52 6.49 7.14 0.00 0.00 0.00 -100.00%
P/NAPS 0.49 0.51 0.56 0.45 0.42 0.44 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 25/02/05 25/02/04 27/02/03 27/02/02 27/02/01 23/02/00 -
Price 0.48 0.90 0.81 1.12 1.15 1.40 2.90 -
P/RPS 0.16 0.17 0.20 0.15 0.16 0.11 0.30 0.67%
P/EPS 15.05 3.00 6.07 3.89 22.46 2.36 4.51 -1.27%
EY 6.65 33.39 16.47 25.69 4.45 42.44 22.17 1.28%
DY 5.21 8.89 6.17 7.59 0.00 0.00 0.00 -100.00%
P/NAPS 0.56 0.54 0.59 0.43 0.49 0.51 1.30 0.89%

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