[PTARAS] YoY Quarter Result on 30-Jun-2005 [#4]

Stock

[PTARAS] PINTARAS JAYA BHD

Announcement Date

29-Aug-2005

Admission Sponsor

Sponsor

Financial Year

30-Jun-2005

Quarter

30-Jun-2005 [#4]

Profit Trend

QoQ- -49.39%

YoY- -43.26%

Quarter Report

Q4FY2005 Interim results.xls

Latest QR

Upcoming QR

PTARAS's Result

PTARAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Quarter Result
Revenue	46,163	30,492	25,995	36,798	17,398	24,674	10,164	28.65%
YoY %	51.39%	17.30%	-29.36%	111.51%	-29.49%	142.76%	-	-
Horiz. %	454.18%	300.00%	255.76%	362.04%	171.17%	242.76%	100.00%	-
PBT	3,955	7,172	2,212	2,585	3,422	3,457	1,200	21.96%
YoY %	-44.85%	224.23%	-14.43%	-24.46%	-1.01%	188.08%	-	-
Horiz. %	329.58%	597.67%	184.33%	215.42%	285.17%	288.08%	100.00%	-
Tax	-1,992	-1,885	-592	-998	-625	-645	-348	33.71%
YoY %	-5.68%	-218.41%	40.68%	-59.68%	3.10%	-85.34%	-	-
Horiz. %	572.41%	541.67%	170.11%	286.78%	179.60%	185.34%	100.00%	-
NP	1,963	5,287	1,620	1,587	2,797	2,812	852	14.91%
YoY %	-62.87%	226.36%	2.08%	-43.26%	-0.53%	230.05%	-	-
Horiz. %	230.40%	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	1,963	5,287	1,620	1,587	2,797	2,812	852	14.91%
YoY %	-62.87%	226.36%	2.08%	-43.26%	-0.53%	230.05%	-	-
Horiz. %	230.40%	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. %	-	-	-	-	-	-	-	-
Tax Rate	50.37%	26.28%	26.76%	38.61%	18.26%	18.66%	29.00%	-
YoY %	91.67%	-1.79%	-30.69%	111.45%	-2.14%	-35.66%	-	-
Horiz. %	173.69%	90.62%	92.28%	133.14%	62.97%	64.34%	100.00%	-
Total Cost	44,200	25,205	24,375	35,211	14,601	21,862	9,312	29.60%
YoY %	75.36%	3.41%	-30.77%	141.15%	-33.21%	134.77%	-	-
Horiz. %	474.66%	270.67%	261.76%	378.12%	156.80%	234.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	168,032	153,803	133,814	124,675	117,329	111,702	105,447	8.06%
YoY %	9.25%	14.94%	7.33%	6.26%	5.04%	5.93%	-	-
Horiz. %	159.35%	145.86%	126.90%	118.23%	111.27%	105.93%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	9,422	8,010	4,055	4,007	4,007	6,008	4,018	15.24%
YoY %	17.63%	97.53%	1.20%	0.00%	-33.31%	49.53%	-	-
Horiz. %	234.49%	199.35%	100.92%	99.73%	99.73%	149.53%	100.00%	-
Div Payout %	480.00%	151.52%	250.31%	252.53%	143.27%	213.68%	471.70%	-
YoY %	216.79%	-39.47%	-0.88%	76.26%	-32.95%	-54.70%	-	-
Horiz. %	101.76%	32.12%	53.07%	53.54%	30.37%	45.30%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	168,032	153,803	133,814	124,675	117,329	111,702	105,447	8.06%
YoY %	9.25%	14.94%	7.33%	6.26%	5.04%	5.93%	-	-
Horiz. %	159.35%	145.86%	126.90%	118.23%	111.27%	105.93%	100.00%	-
NOSH	78,520	80,106	81,100	80,151	80,143	80,113	80,377	-0.38%
YoY %	-1.98%	-1.23%	1.18%	0.01%	0.04%	-0.33%	-	-
Horiz. %	97.69%	99.66%	100.90%	99.72%	99.71%	99.67%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	4.25%	17.34%	6.23%	4.31%	16.08%	11.40%	8.38%	-
YoY %	-75.49%	178.33%	44.55%	-73.20%	41.05%	36.04%	-	-
Horiz. %	50.72%	206.92%	74.34%	51.43%	191.89%	136.04%	100.00%	-
ROE	1.17%	3.44%	1.21%	1.27%	2.38%	2.52%	0.81%	-
YoY %	-65.99%	184.30%	-4.72%	-46.64%	-5.56%	211.11%	-	-
Horiz. %	144.44%	424.69%	149.38%	156.79%	293.83%	311.11%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	58.79	38.06	32.05	45.91	21.71	30.80	12.65	29.15%
YoY %	54.47%	18.75%	-30.19%	111.47%	-29.51%	143.48%	-	-
Horiz. %	464.74%	300.87%	253.36%	362.92%	171.62%	243.48%	100.00%	-
EPS	2.50	6.60	2.00	1.98	3.49	3.51	1.06	15.35%
YoY %	-62.12%	230.00%	1.01%	-43.27%	-0.57%	231.13%	-	-
Horiz. %	235.85%	622.64%	188.68%	186.79%	329.25%	331.13%	100.00%	-
DPS	12.00	10.00	5.00	5.00	5.00	7.50	5.00	15.69%
YoY %	20.00%	100.00%	0.00%	0.00%	-33.33%	50.00%	-	-
Horiz. %	240.00%	200.00%	100.00%	100.00%	100.00%	150.00%	100.00%	-
NAPS	2.14	1.92	1.65	1.5555	1.464	1.3943	1.3119	8.48%
YoY %	11.46%	16.36%	6.08%	6.25%	5.00%	6.28%	-	-
Horiz. %	163.12%	146.35%	125.77%	118.57%	111.59%	106.28%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 80,151
RPS	27.83	18.38	15.67	22.19	10.49	14.88	6.13	28.64%
YoY %	51.41%	17.29%	-29.38%	111.53%	-29.50%	142.74%	-	-
Horiz. %	454.00%	299.84%	255.63%	361.99%	171.13%	242.74%	100.00%	-
EPS	1.18	3.19	0.98	0.96	1.69	1.70	0.51	14.99%
YoY %	-63.01%	225.51%	2.08%	-43.20%	-0.59%	233.33%	-	-
Horiz. %	231.37%	625.49%	192.16%	188.24%	331.37%	333.33%	100.00%	-
DPS	5.68	4.83	2.44	2.42	2.42	3.62	2.42	15.26%
YoY %	17.60%	97.95%	0.83%	0.00%	-33.15%	49.59%	-	-
Horiz. %	234.71%	199.59%	100.83%	100.00%	100.00%	149.59%	100.00%	-
NAPS	1.0131	0.9273	0.8068	0.7517	0.7074	0.6735	0.6357	8.06%
YoY %	9.25%	14.94%	7.33%	6.26%	5.03%	5.95%	-	-
Horiz. %	159.37%	145.87%	126.92%	118.25%	111.28%	105.95%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	1.34	1.80	0.89	0.95	1.00	0.90	1.22	-
P/RPS	2.28	4.73	2.78	2.07	4.61	2.92	9.65	-21.35%
YoY %	-51.80%	70.14%	34.30%	-55.10%	57.88%	-69.74%	-	-
Horiz. %	23.63%	49.02%	28.81%	21.45%	47.77%	30.26%	100.00%	-
P/EPS	53.60	27.27	44.55	47.98	28.65	25.64	115.09	-11.94%
YoY %	96.55%	-38.79%	-7.15%	67.47%	11.74%	-77.72%	-	-
Horiz. %	46.57%	23.69%	38.71%	41.69%	24.89%	22.28%	100.00%	-
EY	1.87	3.67	2.24	2.08	3.49	3.90	0.87	13.58%
YoY %	-49.05%	63.84%	7.69%	-40.40%	-10.51%	348.28%	-	-
Horiz. %	214.94%	421.84%	257.47%	239.08%	401.15%	448.28%	100.00%	-
DY	8.96	5.56	5.62	5.26	5.00	8.33	4.10	13.90%
YoY %	61.15%	-1.07%	6.84%	5.20%	-39.98%	103.17%	-	-
Horiz. %	218.54%	135.61%	137.07%	128.29%	121.95%	203.17%	100.00%	-
P/NAPS	0.63	0.94	0.54	0.61	0.68	0.65	0.93	-6.27%
YoY %	-32.98%	74.07%	-11.48%	-10.29%	4.62%	-30.11%	-	-
Horiz. %	67.74%	101.08%	58.06%	65.59%	73.12%	69.89%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	28/08/08	28/08/07	18/08/06	29/08/05	25/08/04	22/08/03	27/08/02	-
Price	1.37	1.64	0.89	0.90	1.02	1.02	1.08	-
P/RPS	2.33	4.31	2.78	1.96	4.70	3.31	8.54	-19.44%
YoY %	-45.94%	55.04%	41.84%	-58.30%	41.99%	-61.24%	-	-
Horiz. %	27.28%	50.47%	32.55%	22.95%	55.04%	38.76%	100.00%	-
P/EPS	54.80	24.85	44.55	45.45	29.23	29.06	101.89	-9.81%
YoY %	120.52%	-44.22%	-1.98%	55.49%	0.58%	-71.48%	-	-
Horiz. %	53.78%	24.39%	43.72%	44.61%	28.69%	28.52%	100.00%	-
EY	1.82	4.02	2.24	2.20	3.42	3.44	0.98	10.85%
YoY %	-54.73%	79.46%	1.82%	-35.67%	-0.58%	251.02%	-	-
Horiz. %	185.71%	410.20%	228.57%	224.49%	348.98%	351.02%	100.00%	-
DY	8.76	6.10	5.62	5.56	4.90	7.35	4.63	11.20%
YoY %	43.61%	8.54%	1.08%	13.47%	-33.33%	58.75%	-	-
Horiz. %	189.20%	131.75%	121.38%	120.09%	105.83%	158.75%	100.00%	-
P/NAPS	0.64	0.85	0.54	0.58	0.70	0.73	0.82	-4.04%
YoY %	-24.71%	57.41%	-6.90%	-17.14%	-4.11%	-10.98%	-	-
Horiz. %	78.05%	103.66%	65.85%	70.73%	85.37%	89.02%	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