[PTARAS] YoY Quarter Result on 31-Dec-2004 [#2]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
18-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -20.84%
YoY- -12.99%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 40,649 40,658 23,902 27,835 22,515 9,758 16,356 16.37%
PBT 8,268 8,474 4,830 3,311 3,404 4,593 3,905 13.31%
Tax -1,979 -1,759 -1,573 -887 -618 -652 -637 20.78%
NP 6,289 6,715 3,257 2,424 2,786 3,941 3,268 11.52%
-
NP to SH 6,289 6,715 3,257 2,424 2,786 3,941 3,268 11.52%
-
Tax Rate 23.94% 20.76% 32.57% 26.79% 18.16% 14.20% 16.31% -
Total Cost 34,360 33,943 20,645 25,411 19,729 5,817 13,088 17.44%
-
Net Worth 160,807 143,093 127,775 119,144 112,849 108,001 102,679 7.75%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 160,807 143,093 127,775 119,144 112,849 108,001 102,679 7.75%
NOSH 79,607 79,940 80,024 80,000 80,057 80,101 50,045 8.03%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 15.47% 16.52% 13.63% 8.71% 12.37% 40.39% 19.98% -
ROE 3.91% 4.69% 2.55% 2.03% 2.47% 3.65% 3.18% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 51.06 50.86 29.87 34.79 28.12 12.18 32.68 7.71%
EPS 7.90 8.40 4.07 3.03 3.48 4.92 6.53 3.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 1.79 1.5967 1.4893 1.4096 1.3483 2.0517 -0.25%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 24.51 24.51 14.41 16.78 13.57 5.88 9.86 16.38%
EPS 3.79 4.05 1.96 1.46 1.68 2.38 1.97 11.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9695 0.8627 0.7704 0.7183 0.6804 0.6511 0.6191 7.75%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.81 1.08 0.76 1.10 1.13 1.07 1.76 -
P/RPS 3.54 2.12 2.54 3.16 4.02 8.78 5.39 -6.76%
P/EPS 22.91 12.86 18.67 36.30 32.47 21.75 26.95 -2.66%
EY 4.36 7.78 5.36 2.75 3.08 4.60 3.71 2.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.60 0.48 0.74 0.80 0.79 0.86 0.76%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 15/02/08 09/02/07 17/02/06 18/02/05 13/02/04 21/02/03 08/02/02 -
Price 1.74 1.26 0.82 1.00 1.13 1.02 1.18 -
P/RPS 3.41 2.48 2.75 2.87 4.02 8.37 3.61 -0.94%
P/EPS 22.03 15.00 20.15 33.00 32.47 20.73 18.07 3.35%
EY 4.54 6.67 4.96 3.03 3.08 4.82 5.53 -3.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.70 0.51 0.67 0.80 0.76 0.58 6.78%

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