[PTARAS] YoY Quarter Result on 30-Jun-2004 [#4]

Stock

[PTARAS] PINTARAS JAYA BHD

Announcement Date

25-Aug-2004

Admission Sponsor

Sponsor

Financial Year

30-Jun-2004

Quarter

30-Jun-2004 [#4]

Profit Trend

QoQ- 79.64%

YoY- -0.53%

Quarter Report

Q4FY2004 Interim results.xls

Latest QR

Upcoming QR

PTARAS's Result

PTARAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Quarter Result
Revenue	30,492	25,995	36,798	17,398	24,674	10,164	13,241	14.90%
YoY %	17.30%	-29.36%	111.51%	-29.49%	142.76%	-23.24%	-	-
Horiz. %	230.28%	196.32%	277.91%	131.39%	186.35%	76.76%	100.00%	-
PBT	7,172	2,212	2,585	3,422	3,457	1,200	-7,188	-
YoY %	224.23%	-14.43%	-24.46%	-1.01%	188.08%	116.69%	-	-
Horiz. %	-99.78%	-30.77%	-35.96%	-47.61%	-48.09%	-16.69%	100.00%	-
Tax	-1,885	-592	-998	-625	-645	-348	7,188	-
YoY %	-218.41%	40.68%	-59.68%	3.10%	-85.34%	-104.84%	-	-
Horiz. %	-26.22%	-8.24%	-13.88%	-8.70%	-8.97%	-4.84%	100.00%	-
NP	5,287	1,620	1,587	2,797	2,812	852	0	-
YoY %	226.36%	2.08%	-43.26%	-0.53%	230.05%	0.00%	-	-
Horiz. %	620.54%	190.14%	186.27%	328.29%	330.05%	100.00%	-	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,287	1,620	1,587	2,797	2,812	852	-7,439	-
YoY %	226.36%	2.08%	-43.26%	-0.53%	230.05%	111.45%	-	-
Horiz. %	-71.07%	-21.78%	-21.33%	-37.60%	-37.80%	-11.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.28%	26.76%	38.61%	18.26%	18.66%	29.00%	-	-
YoY %	-1.79%	-30.69%	111.45%	-2.14%	-35.66%	0.00%	-	-
Horiz. %	90.62%	92.28%	133.14%	62.97%	64.34%	100.00%	-	-
Total Cost	25,205	24,375	35,211	14,601	21,862	9,312	13,241	11.31%
YoY %	3.41%	-30.77%	141.15%	-33.21%	134.77%	-29.67%	-	-
Horiz. %	190.36%	184.09%	265.92%	110.27%	165.11%	70.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	153,803	133,814	124,675	117,329	111,702	105,447	100,068	7.42%
YoY %	14.94%	7.33%	6.26%	5.04%	5.93%	5.38%	-	-
Horiz. %	153.70%	133.72%	124.59%	117.25%	111.63%	105.38%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	8,010	4,055	4,007	4,007	6,008	4,018	4,002	12.25%
YoY %	97.53%	1.20%	0.00%	-33.31%	49.53%	0.40%	-	-
Horiz. %	200.15%	101.32%	100.12%	100.12%	150.12%	100.40%	100.00%	-
Div Payout %	151.52%	250.31%	252.53%	143.27%	213.68%	471.70%	0.00%	-
YoY %	-39.47%	-0.88%	76.26%	-32.95%	-54.70%	0.00%	-	-
Horiz. %	32.12%	53.07%	53.54%	30.37%	45.30%	100.00%	-	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	153,803	133,814	124,675	117,329	111,702	105,447	100,068	7.42%
YoY %	14.94%	7.33%	6.26%	5.04%	5.93%	5.38%	-	-
Horiz. %	153.70%	133.72%	124.59%	117.25%	111.63%	105.38%	100.00%	-
NOSH	80,106	81,100	80,151	80,143	80,113	80,377	50,026	8.15%
YoY %	-1.23%	1.18%	0.01%	0.04%	-0.33%	60.67%	-	-
Horiz. %	160.13%	162.12%	160.22%	160.20%	160.14%	160.67%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	17.34%	6.23%	4.31%	16.08%	11.40%	8.38%	0.00%	-
YoY %	178.33%	44.55%	-73.20%	41.05%	36.04%	0.00%	-	-
Horiz. %	206.92%	74.34%	51.43%	191.89%	136.04%	100.00%	-	-
ROE	3.44%	1.21%	1.27%	2.38%	2.52%	0.81%	-7.43%	-
YoY %	184.30%	-4.72%	-46.64%	-5.56%	211.11%	110.90%	-	-
Horiz. %	-46.30%	-16.29%	-17.09%	-32.03%	-33.92%	-10.90%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	38.06	32.05	45.91	21.71	30.80	12.65	26.47	6.23%
YoY %	18.75%	-30.19%	111.47%	-29.51%	143.48%	-52.21%	-	-
Horiz. %	143.79%	121.08%	173.44%	82.02%	116.36%	47.79%	100.00%	-
EPS	6.60	2.00	1.98	3.49	3.51	1.06	-9.29	-
YoY %	230.00%	1.01%	-43.27%	-0.57%	231.13%	111.41%	-	-
Horiz. %	-71.04%	-21.53%	-21.31%	-37.57%	-37.78%	-11.41%	100.00%	-
DPS	10.00	5.00	5.00	5.00	7.50	5.00	8.00	3.78%
YoY %	100.00%	0.00%	0.00%	-33.33%	50.00%	-37.50%	-	-
Horiz. %	125.00%	62.50%	62.50%	62.50%	93.75%	62.50%	100.00%	-
NAPS	1.92	1.65	1.5555	1.464	1.3943	1.3119	2.0003	-0.68%
YoY %	16.36%	6.08%	6.25%	5.00%	6.28%	-34.41%	-	-
Horiz. %	95.99%	82.49%	77.76%	73.19%	69.70%	65.59%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 80,143
RPS	18.38	15.67	22.19	10.49	14.88	6.13	7.98	14.91%
YoY %	17.29%	-29.38%	111.53%	-29.50%	142.74%	-23.18%	-	-
Horiz. %	230.33%	196.37%	278.07%	131.45%	186.47%	76.82%	100.00%	-
EPS	3.19	0.98	0.96	1.69	1.70	0.51	-4.48	-
YoY %	225.51%	2.08%	-43.20%	-0.59%	233.33%	111.38%	-	-
Horiz. %	-71.21%	-21.87%	-21.43%	-37.72%	-37.95%	-11.38%	100.00%	-
DPS	4.83	2.44	2.42	2.42	3.62	2.42	2.41	12.27%
YoY %	97.95%	0.83%	0.00%	-33.15%	49.59%	0.41%	-	-
Horiz. %	200.41%	101.24%	100.41%	100.41%	150.21%	100.41%	100.00%	-
NAPS	0.9273	0.8068	0.7517	0.7074	0.6735	0.6357	0.6033	7.42%
YoY %	14.94%	7.33%	6.26%	5.03%	5.95%	5.37%	-	-
Horiz. %	153.70%	133.73%	124.60%	117.26%	111.64%	105.37%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	1.80	0.89	0.95	1.00	0.90	1.22	1.48	-
P/RPS	4.73	2.78	2.07	4.61	2.92	9.65	5.59	-2.74%
YoY %	70.14%	34.30%	-55.10%	57.88%	-69.74%	72.63%	-	-
Horiz. %	84.62%	49.73%	37.03%	82.47%	52.24%	172.63%	100.00%	-
P/EPS	27.27	44.55	47.98	28.65	25.64	115.09	-9.95	-
YoY %	-38.79%	-7.15%	67.47%	11.74%	-77.72%	1,256.68%	-	-
Horiz. %	-274.07%	-447.74%	-482.21%	-287.94%	-257.69%	-1,156.68%	100.00%	-
EY	3.67	2.24	2.08	3.49	3.90	0.87	-10.05	-
YoY %	63.84%	7.69%	-40.40%	-10.51%	348.28%	108.66%	-	-
Horiz. %	-36.52%	-22.29%	-20.70%	-34.73%	-38.81%	-8.66%	100.00%	-
DY	5.56	5.62	5.26	5.00	8.33	4.10	5.41	0.45%
YoY %	-1.07%	6.84%	5.20%	-39.98%	103.17%	-24.21%	-	-
Horiz. %	102.77%	103.88%	97.23%	92.42%	153.97%	75.79%	100.00%	-
P/NAPS	0.94	0.54	0.61	0.68	0.65	0.93	0.74	4.06%
YoY %	74.07%	-11.48%	-10.29%	4.62%	-30.11%	25.68%	-	-
Horiz. %	127.03%	72.97%	82.43%	91.89%	87.84%	125.68%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	28/08/07	18/08/06	29/08/05	25/08/04	22/08/03	27/08/02	24/08/01	-
Price	1.64	0.89	0.90	1.02	1.02	1.08	1.43	-
P/RPS	4.31	2.78	1.96	4.70	3.31	8.54	5.40	-3.68%
YoY %	55.04%	41.84%	-58.30%	41.99%	-61.24%	58.15%	-	-
Horiz. %	79.81%	51.48%	36.30%	87.04%	61.30%	158.15%	100.00%	-
P/EPS	24.85	44.55	45.45	29.23	29.06	101.89	-9.62	-
YoY %	-44.22%	-1.98%	55.49%	0.58%	-71.48%	1,159.15%	-	-
Horiz. %	-258.32%	-463.10%	-472.45%	-303.85%	-302.08%	-1,059.15%	100.00%	-
EY	4.02	2.24	2.20	3.42	3.44	0.98	-10.40	-
YoY %	79.46%	1.82%	-35.67%	-0.58%	251.02%	109.42%	-	-
Horiz. %	-38.65%	-21.54%	-21.15%	-32.88%	-33.08%	-9.42%	100.00%	-
DY	6.10	5.62	5.56	4.90	7.35	4.63	5.59	1.46%
YoY %	8.54%	1.08%	13.47%	-33.33%	58.75%	-17.17%	-	-
Horiz. %	109.12%	100.54%	99.46%	87.66%	131.48%	82.83%	100.00%	-
P/NAPS	0.85	0.54	0.58	0.70	0.73	0.82	0.71	3.04%
YoY %	57.41%	-6.90%	-17.14%	-4.11%	-10.98%	15.49%	-	-
Horiz. %	119.72%	76.06%	81.69%	98.59%	102.82%	115.49%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos