[PTARAS] YoY Cumulative Quarter Result on 31-Mar-2003 [#3]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
16-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 15.04%
YoY- -4.39%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 70,467 79,706 69,960 43,365 44,103 37,313 18,991 24.41%
PBT 11,995 11,549 8,801 8,499 8,485 4,548 2,766 27.68%
Tax -3,099 -2,927 -1,695 -1,835 -1,515 -1,391 115 -
NP 8,896 8,622 7,106 6,664 6,970 3,157 2,881 20.66%
-
NP to SH 8,896 8,622 7,106 6,664 6,970 3,157 2,881 20.66%
-
Tax Rate 25.84% 25.34% 19.26% 21.59% 17.86% 30.58% -4.16% -
Total Cost 61,571 71,084 62,854 36,701 37,133 34,156 16,110 25.02%
-
Net Worth 130,565 122,365 114,352 108,858 104,253 107,518 103,795 3.89%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 130,565 122,365 114,352 108,858 104,253 107,518 103,795 3.89%
NOSH 80,072 80,055 80,022 80,096 80,114 50,031 49,844 8.21%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 12.62% 10.82% 10.16% 15.37% 15.80% 8.46% 15.17% -
ROE 6.81% 7.05% 6.21% 6.12% 6.69% 2.94% 2.78% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 88.00 99.56 87.43 54.14 55.05 74.58 38.10 14.96%
EPS 11.10 10.77 8.88 8.32 8.70 6.31 5.78 11.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6306 1.5285 1.429 1.3591 1.3013 2.149 2.0824 -3.99%
Adjusted Per Share Value based on latest NOSH - 79,908
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 42.48 48.05 42.18 26.14 26.59 22.50 11.45 24.40%
EPS 5.36 5.20 4.28 4.02 4.20 1.90 1.74 20.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7872 0.7377 0.6894 0.6563 0.6285 0.6482 0.6258 3.89%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.89 0.94 1.14 0.92 1.21 1.30 2.71 -
P/RPS 1.01 0.94 1.30 1.70 2.20 1.74 7.11 -27.75%
P/EPS 8.01 8.73 12.84 11.06 13.91 20.60 46.89 -25.50%
EY 12.48 11.46 7.79 9.04 7.19 4.85 2.13 34.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.61 0.80 0.68 0.93 0.60 1.30 -13.35%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 11/05/06 13/05/05 14/05/04 16/05/03 17/05/02 11/05/01 12/05/00 -
Price 0.90 0.95 1.01 0.92 1.37 1.45 2.53 -
P/RPS 1.02 0.95 1.16 1.70 2.49 1.94 6.64 -26.80%
P/EPS 8.10 8.82 11.37 11.06 15.75 22.98 43.77 -24.50%
EY 12.34 11.34 8.79 9.04 6.35 4.35 2.28 32.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.62 0.71 0.68 1.05 0.67 1.21 -12.30%

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