[PTARAS] YoY Quarter Result on 30-Jun-2006 [#4]

Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -40.35%
YoY- 2.08%
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 32,035 46,163 30,492 25,995 36,798 17,398 24,674 4.44%
PBT 6,882 3,955 7,172 2,212 2,585 3,422 3,457 12.14%
Tax -644 -1,992 -1,885 -592 -998 -625 -645 -0.02%
NP 6,238 1,963 5,287 1,620 1,587 2,797 2,812 14.18%
-
NP to SH 6,238 1,963 5,287 1,620 1,587 2,797 2,812 14.18%
-
Tax Rate 9.36% 50.37% 26.28% 26.76% 38.61% 18.26% 18.66% -
Total Cost 25,797 44,200 25,205 24,375 35,211 14,601 21,862 2.79%
-
Net Worth 175,143 168,032 153,803 133,814 124,675 117,329 111,702 7.77%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 7,997 9,422 8,010 4,055 4,007 4,007 6,008 4.87%
Div Payout % 128.21% 480.00% 151.52% 250.31% 252.53% 143.27% 213.68% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 175,143 168,032 153,803 133,814 124,675 117,329 111,702 7.77%
NOSH 79,974 78,520 80,106 81,100 80,151 80,143 80,113 -0.02%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 19.47% 4.25% 17.34% 6.23% 4.31% 16.08% 11.40% -
ROE 3.56% 1.17% 3.44% 1.21% 1.27% 2.38% 2.52% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 40.06 58.79 38.06 32.05 45.91 21.71 30.80 4.47%
EPS 7.80 2.50 6.60 2.00 1.98 3.49 3.51 14.22%
DPS 10.00 12.00 10.00 5.00 5.00 5.00 7.50 4.90%
NAPS 2.19 2.14 1.92 1.65 1.5555 1.464 1.3943 7.80%
Adjusted Per Share Value based on latest NOSH - 81,100
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 19.31 27.83 18.38 15.67 22.19 10.49 14.88 4.43%
EPS 3.76 1.18 3.19 0.98 0.96 1.69 1.70 14.13%
DPS 4.82 5.68 4.83 2.44 2.42 2.42 3.62 4.88%
NAPS 1.0559 1.0131 0.9273 0.8068 0.7517 0.7074 0.6735 7.77%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.34 1.34 1.80 0.89 0.95 1.00 0.90 -
P/RPS 3.35 2.28 4.73 2.78 2.07 4.61 2.92 2.31%
P/EPS 17.18 53.60 27.27 44.55 47.98 28.65 25.64 -6.44%
EY 5.82 1.87 3.67 2.24 2.08 3.49 3.90 6.89%
DY 7.46 8.96 5.56 5.62 5.26 5.00 8.33 -1.82%
P/NAPS 0.61 0.63 0.94 0.54 0.61 0.68 0.65 -1.05%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 28/08/08 28/08/07 18/08/06 29/08/05 25/08/04 22/08/03 -
Price 1.48 1.37 1.64 0.89 0.90 1.02 1.02 -
P/RPS 3.69 2.33 4.31 2.78 1.96 4.70 3.31 1.82%
P/EPS 18.97 54.80 24.85 44.55 45.45 29.23 29.06 -6.85%
EY 5.27 1.82 4.02 2.24 2.20 3.42 3.44 7.36%
DY 6.76 8.76 6.10 5.62 5.56 4.90 7.35 -1.38%
P/NAPS 0.68 0.64 0.85 0.54 0.58 0.70 0.73 -1.17%

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