[PTARAS] YoY Cumulative Quarter Result on 31-Dec-2005 [#2]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
17-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 111.43%
YoY- 12.65%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 68,849 74,989 80,700 52,334 52,852 47,891 23,327 19.74%
PBT 3,797 18,349 18,245 8,729 7,490 6,988 7,148 -9.99%
Tax -3,135 -4,110 -4,162 -2,549 -2,004 -1,439 -1,355 14.99%
NP 662 14,239 14,083 6,180 5,486 5,549 5,793 -30.31%
-
NP to SH 662 14,239 14,083 6,180 5,486 5,549 5,793 -30.31%
-
Tax Rate 82.57% 22.40% 22.81% 29.20% 26.76% 20.59% 18.96% -
Total Cost 68,187 60,750 66,617 46,154 47,366 42,342 17,534 25.37%
-
Net Worth 170,464 161,588 143,230 127,818 119,274 112,869 107,882 7.91%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 170,464 161,588 143,230 127,818 119,274 112,869 107,882 7.91%
NOSH 82,749 79,994 80,017 80,051 80,087 80,072 80,013 0.56%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 0.96% 18.99% 17.45% 11.81% 10.38% 11.59% 24.83% -
ROE 0.39% 8.81% 9.83% 4.83% 4.60% 4.92% 5.37% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 83.20 93.74 100.85 65.38 65.99 59.81 29.15 19.08%
EPS 0.80 17.80 17.60 7.72 6.85 6.93 7.24 -30.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 2.02 1.79 1.5967 1.4893 1.4096 1.3483 7.31%
Adjusted Per Share Value based on latest NOSH - 80,024
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 41.51 45.21 48.65 31.55 31.86 28.87 14.06 19.75%
EPS 0.40 8.58 8.49 3.73 3.31 3.35 3.49 -30.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0277 0.9742 0.8635 0.7706 0.7191 0.6805 0.6504 7.91%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.05 1.81 1.08 0.76 1.10 1.13 1.07 -
P/RPS 1.26 1.93 1.07 1.16 1.67 1.89 3.67 -16.30%
P/EPS 131.25 10.17 6.14 9.84 16.06 16.31 14.78 43.85%
EY 0.76 9.83 16.30 10.16 6.23 6.13 6.77 -30.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.90 0.60 0.48 0.74 0.80 0.79 -7.02%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 06/02/09 15/02/08 09/02/07 17/02/06 18/02/05 13/02/04 21/02/03 -
Price 1.03 1.74 1.26 0.82 1.00 1.13 1.02 -
P/RPS 1.24 1.86 1.25 1.25 1.52 1.89 3.50 -15.86%
P/EPS 128.75 9.78 7.16 10.62 14.60 16.31 14.09 44.54%
EY 0.78 10.23 13.97 9.41 6.85 6.13 7.10 -30.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.86 0.70 0.51 0.67 0.80 0.76 -6.73%

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