[PRESTAR] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 38.64%
YoY- -1.44%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 405,740 406,211 344,075 260,199 242,571 217,129 192,969 13.17%
PBT 22,994 18,201 42,100 17,738 15,904 5,041 14,296 8.23%
Tax -7,368 -5,736 -22,385 -8,710 -6,744 -3,356 -3,472 13.35%
NP 15,626 12,465 19,715 9,028 9,160 1,685 10,824 6.30%
-
NP to SH 8,906 7,041 19,715 9,028 9,160 1,685 10,824 -3.19%
-
Tax Rate 32.04% 31.51% 53.17% 49.10% 42.40% 66.57% 24.29% -
Total Cost 390,114 393,746 324,360 251,171 233,411 215,444 182,145 13.52%
-
Net Worth 155,723 150,254 138,197 117,229 105,282 95,030 54,740 19.02%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 155,723 150,254 138,197 117,229 105,282 95,030 54,740 19.02%
NOSH 174,970 174,714 87,466 85,569 40,966 39,928 20,349 43.10%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.85% 3.07% 5.73% 3.47% 3.78% 0.78% 5.61% -
ROE 5.72% 4.69% 14.27% 7.70% 8.70% 1.77% 19.77% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 231.89 232.50 393.38 304.08 592.13 543.79 948.27 -20.91%
EPS 5.09 4.03 22.54 10.54 22.36 4.22 53.19 -32.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.86 1.58 1.37 2.57 2.38 2.69 -16.82%
Adjusted Per Share Value based on latest NOSH - 85,476
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 114.13 114.26 96.78 73.19 68.23 61.07 54.28 13.17%
EPS 2.51 1.98 5.55 2.54 2.58 0.47 3.04 -3.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.438 0.4226 0.3887 0.3297 0.2961 0.2673 0.154 19.02%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.53 0.66 0.73 0.71 1.45 0.96 3.40 -
P/RPS 0.23 0.28 0.19 0.23 0.24 0.18 0.36 -7.19%
P/EPS 10.41 16.38 3.24 6.73 6.48 22.75 6.39 8.46%
EY 9.60 6.11 30.88 14.86 15.42 4.40 15.64 -7.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.77 0.46 0.52 0.56 0.40 1.26 -11.62%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 29/11/05 25/11/04 21/11/03 21/11/02 27/11/01 21/11/00 -
Price 0.65 0.55 0.75 0.89 1.20 1.00 1.61 -
P/RPS 0.28 0.24 0.19 0.29 0.20 0.18 0.17 8.66%
P/EPS 12.77 13.65 3.33 8.44 5.37 23.70 3.03 27.07%
EY 7.83 7.33 30.05 11.85 18.63 4.22 33.04 -21.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.64 0.47 0.65 0.47 0.42 0.60 3.32%

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