[PTARAS] YoY Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
18-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 57.44%
YoY- -10.47%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 66,979 138,304 91,272 79,705 91,048 48,601 58,107 2.39%
PBT 11,921 35,526 32,025 29,492 31,523 19,608 11,460 0.65%
Tax -2,668 -8,842 -7,754 -6,961 -6,358 -2,568 -2,602 0.41%
NP 9,253 26,684 24,271 22,531 25,165 17,040 8,858 0.72%
-
NP to SH 9,253 26,684 24,271 22,531 25,165 17,040 8,858 0.72%
-
Tax Rate 22.38% 24.89% 24.21% 23.60% 20.17% 13.10% 22.71% -
Total Cost 57,726 111,620 67,001 57,174 65,883 31,561 49,249 2.68%
-
Net Worth 336,029 323,101 284,226 240,333 159,883 204,000 179,575 11.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 336,029 323,101 284,226 240,333 159,883 204,000 179,575 11.00%
NOSH 162,333 160,746 159,677 80,111 79,941 80,000 80,527 12.38%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 13.81% 19.29% 26.59% 28.27% 27.64% 35.06% 15.24% -
ROE 2.75% 8.26% 8.54% 9.37% 15.74% 8.35% 4.93% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 41.26 86.04 57.16 99.49 113.89 60.75 72.16 -8.89%
EPS 5.70 16.60 15.20 14.00 31.40 21.30 11.00 -10.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 2.01 1.78 3.00 2.00 2.55 2.23 -1.23%
Adjusted Per Share Value based on latest NOSH - 80,400
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 40.38 83.38 55.03 48.05 54.89 29.30 35.03 2.39%
EPS 5.58 16.09 14.63 13.58 15.17 10.27 5.34 0.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0259 1.948 1.7136 1.449 0.9639 1.2299 1.0827 11.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 3.30 3.73 2.86 3.08 2.17 1.91 1.32 -
P/RPS 8.00 4.34 5.00 3.10 1.91 3.14 1.83 27.85%
P/EPS 57.89 22.47 18.82 10.95 6.89 8.97 12.00 29.97%
EY 1.73 4.45 5.31 9.13 14.51 11.15 8.33 -23.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.86 1.61 1.03 1.09 0.75 0.59 17.95%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 24/02/15 12/02/14 18/02/13 21/02/12 10/02/11 05/02/10 -
Price 3.39 4.36 2.85 2.93 2.53 2.07 1.61 -
P/RPS 8.22 5.07 4.99 2.94 2.22 3.41 2.23 24.27%
P/EPS 59.47 26.27 18.75 10.42 8.04 9.72 14.64 26.30%
EY 1.68 3.81 5.33 9.60 12.44 10.29 6.83 -20.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 2.17 1.60 0.98 1.27 0.81 0.72 14.69%

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