[PTARAS] YoY Cumulative 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- 100.83%
YoY- -4.21%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 80,700 52,334 52,852 47,891 23,327 31,695 27,741 19.46%
PBT 18,245 8,729 7,490 6,988 7,148 6,637 3,432 32.09%
Tax -4,162 -2,549 -2,004 -1,439 -1,355 -1,186 -1,041 25.96%
NP 14,083 6,180 5,486 5,549 5,793 5,451 2,391 34.36%
-
NP to SH 14,083 6,180 5,486 5,549 5,793 5,451 2,391 34.36%
-
Tax Rate 22.81% 29.20% 26.76% 20.59% 18.96% 17.87% 30.33% -
Total Cost 66,617 46,154 47,366 42,342 17,534 26,244 25,350 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 9.83% 4.83% 4.60% 4.92% 5.37% 5.31% 2.24% -
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 100.85 65.38 65.99 59.81 29.15 63.32 55.46 10.47%
EPS 17.60 7.72 6.85 6.93 7.24 10.89 4.78 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 48.65 31.55 31.86 28.87 14.06 19.11 16.73 19.46%
EPS 8.49 3.73 3.31 3.35 3.49 3.29 1.44 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 1.07 1.16 1.67 1.89 3.67 2.78 3.23 -16.81%
P/EPS 6.14 9.84 16.06 16.31 14.78 16.16 37.45 -26.00%
EY 16.30 10.16 6.23 6.13 6.77 6.19 2.67 35.17%
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 1.25 1.25 1.52 1.89 3.50 1.86 2.70 -12.04%
P/EPS 7.16 10.62 14.60 16.31 14.09 10.84 31.38 -21.82%
EY 13.97 9.41 6.85 6.13 7.10 9.23 3.19 27.89%
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