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

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%
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 30,492 25,995 36,798 17,398 24,674 10,164 13,241 14.90%
PBT 7,172 2,212 2,585 3,422 3,457 1,200 -7,188 -
Tax -1,885 -592 -998 -625 -645 -348 7,188 -
NP 5,287 1,620 1,587 2,797 2,812 852 0 -
-
NP to SH 5,287 1,620 1,587 2,797 2,812 852 -7,439 -
-
Tax Rate 26.28% 26.76% 38.61% 18.26% 18.66% 29.00% - -
Total Cost 25,205 24,375 35,211 14,601 21,862 9,312 13,241 11.31%
-
Net Worth 153,803 133,814 124,675 117,329 111,702 105,447 100,068 7.42%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 8,010 4,055 4,007 4,007 6,008 4,018 4,002 12.25%
Div Payout % 151.52% 250.31% 252.53% 143.27% 213.68% 471.70% 0.00% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 153,803 133,814 124,675 117,329 111,702 105,447 100,068 7.42%
NOSH 80,106 81,100 80,151 80,143 80,113 80,377 50,026 8.15%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 17.34% 6.23% 4.31% 16.08% 11.40% 8.38% 0.00% -
ROE 3.44% 1.21% 1.27% 2.38% 2.52% 0.81% -7.43% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 38.06 32.05 45.91 21.71 30.80 12.65 26.47 6.23%
EPS 6.60 2.00 1.98 3.49 3.51 1.06 -9.29 -
DPS 10.00 5.00 5.00 5.00 7.50 5.00 8.00 3.78%
NAPS 1.92 1.65 1.5555 1.464 1.3943 1.3119 2.0003 -0.68%
Adjusted Per Share Value based on latest NOSH - 80,143
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 18.38 15.67 22.19 10.49 14.88 6.13 7.98 14.91%
EPS 3.19 0.98 0.96 1.69 1.70 0.51 -4.48 -
DPS 4.83 2.44 2.42 2.42 3.62 2.42 2.41 12.27%
NAPS 0.9273 0.8068 0.7517 0.7074 0.6735 0.6357 0.6033 7.42%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
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%
P/EPS 27.27 44.55 47.98 28.65 25.64 115.09 -9.95 -
EY 3.67 2.24 2.08 3.49 3.90 0.87 -10.05 -
DY 5.56 5.62 5.26 5.00 8.33 4.10 5.41 0.45%
P/NAPS 0.94 0.54 0.61 0.68 0.65 0.93 0.74 4.06%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
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%
P/EPS 24.85 44.55 45.45 29.23 29.06 101.89 -9.62 -
EY 4.02 2.24 2.20 3.42 3.44 0.98 -10.40 -
DY 6.10 5.62 5.56 4.90 7.35 4.63 5.59 1.46%
P/NAPS 0.85 0.54 0.58 0.70 0.73 0.82 0.71 3.04%

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