[PTARAS] YoY Quarter Result on 30-Sep-2003 [#1]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -1.74%
YoY- 49.19%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 40,042 28,432 25,017 25,376 13,569 15,339 15,183 17.53%
PBT 9,771 3,899 4,179 3,584 2,555 2,732 1,619 34.91%
Tax -2,403 -976 -1,117 -821 -703 -549 -451 32.14%
NP 7,368 2,923 3,062 2,763 1,852 2,183 1,168 35.91%
-
NP to SH 7,368 2,923 3,062 2,763 1,852 2,183 1,168 35.91%
-
Tax Rate 24.59% 25.03% 26.73% 22.91% 27.51% 20.10% 27.86% -
Total Cost 32,674 25,509 21,955 22,613 11,717 13,156 14,015 15.14%
-
Net Worth 139,351 127,490 119,842 114,428 107,031 99,451 105,736 4.70%
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 139,351 127,490 119,842 114,428 107,031 99,451 105,736 4.70%
NOSH 80,086 80,082 80,157 80,086 80,173 50,068 50,128 8.11%
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 18.40% 10.28% 12.24% 10.89% 13.65% 14.23% 7.69% -
ROE 5.29% 2.29% 2.56% 2.41% 1.73% 2.20% 1.10% -
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 50.00 35.50 31.21 31.69 16.92 30.64 30.29 8.70%
EPS 9.20 3.65 3.82 3.45 2.31 4.36 2.33 25.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.592 1.4951 1.4288 1.335 1.9863 2.1093 -3.15%
Adjusted Per Share Value based on latest NOSH - 80,086
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 24.14 17.14 15.08 15.30 8.18 9.25 9.15 17.54%
EPS 4.44 1.76 1.85 1.67 1.12 1.32 0.70 36.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8402 0.7686 0.7225 0.6899 0.6453 0.5996 0.6375 4.70%
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 0.88 0.90 1.06 1.12 1.05 1.33 1.89 -
P/RPS 1.76 2.53 3.40 3.53 6.20 4.34 6.24 -19.01%
P/EPS 9.57 24.66 27.75 32.46 45.45 30.50 81.12 -29.95%
EY 10.45 4.06 3.60 3.08 2.20 3.28 1.23 42.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.57 0.71 0.78 0.79 0.67 0.90 -9.02%
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 03/11/06 18/11/05 19/11/04 14/11/03 19/11/02 16/11/01 20/11/00 -
Price 0.95 0.90 1.08 1.33 1.05 1.66 1.70 -
P/RPS 1.90 2.53 3.46 4.20 6.20 5.42 5.61 -16.50%
P/EPS 10.33 24.66 28.27 38.55 45.45 38.07 72.96 -27.79%
EY 9.68 4.06 3.54 2.59 2.20 2.63 1.37 38.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.57 0.72 0.93 0.79 0.84 0.81 -6.24%

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