[PTARAS] YoY Quarter Result on 31-Mar-2017 [#3]

Stock

[PTARAS] PINTARAS JAYA BHD

Announcement Date

26-May-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

31-Mar-2017 [#3]

Profit Trend

QoQ- -25.32%

YoY- 149.13%

Quarter Report

Q3FY2017 interim results.pdf

Latest QR

Upcoming QR

PTARAS's Result

PTARAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Quarter Result
Revenue	131,015	98,164	30,311	52,570	28,969	57,339	48,889	17.83%
YoY %	33.47%	223.86%	-42.34%	81.47%	-49.48%	17.28%	-	-
Horiz. %	267.98%	200.79%	62.00%	107.53%	59.25%	117.28%	100.00%	-
PBT	1,793	4,949	10,670	10,859	4,370	18,245	13,681	-28.70%
YoY %	-63.77%	-53.62%	-1.74%	148.49%	-76.05%	33.36%	-	-
Horiz. %	13.11%	36.17%	77.99%	79.37%	31.94%	133.36%	100.00%	-
Tax	-2,837	-29	-4,166	-2,406	-977	-4,461	-4,419	-7.11%
YoY %	-9,682.76%	99.30%	-73.15%	-146.26%	78.10%	-0.95%	-	-
Horiz. %	64.20%	0.66%	94.27%	54.45%	22.11%	100.95%	100.00%	-
NP	-1,044	4,920	6,504	8,453	3,393	13,784	9,262	-
YoY %	-121.22%	-24.35%	-23.06%	149.13%	-75.38%	48.82%	-	-
Horiz. %	-11.27%	53.12%	70.22%	91.27%	36.63%	148.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,044	4,920	6,504	8,453	3,393	13,784	9,262	-
YoY %	-121.22%	-24.35%	-23.06%	149.13%	-75.38%	48.82%	-	-
Horiz. %	-11.27%	53.12%	70.22%	91.27%	36.63%	148.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	158.23%	0.59%	39.04%	22.16%	22.36%	24.45%	32.30%	-
YoY %	26,718.64%	-98.49%	76.17%	-0.89%	-8.55%	-24.30%	-	-
Horiz. %	489.88%	1.83%	120.87%	68.61%	69.23%	75.70%	100.00%	-
Total Cost	132,059	93,244	23,807	44,117	25,576	43,555	39,627	22.19%
YoY %	41.63%	291.67%	-46.04%	72.49%	-41.28%	9.91%	-	-
Horiz. %	333.26%	235.30%	60.08%	111.33%	64.54%	109.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	326,753	315,143	331,758	344,622	334,452	338,188	300,216	1.42%
YoY %	3.68%	-5.01%	-3.73%	3.04%	-1.10%	12.65%	-	-
Horiz. %	108.84%	104.97%	110.51%	114.79%	111.40%	112.65%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	6,634	13,269	13,204	13,004	12,925	11,219	9,581	-5.93%
YoY %	-50.00%	0.49%	1.54%	0.61%	15.21%	17.10%	-	-
Horiz. %	69.24%	138.49%	137.81%	135.73%	134.90%	117.10%	100.00%	-
Div Payout %	0.00%	269.70%	203.02%	153.85%	380.95%	81.40%	103.45%	-
YoY %	0.00%	32.84%	31.96%	-59.61%	368.00%	-21.31%	-	-
Horiz. %	0.00%	260.71%	196.25%	148.72%	368.25%	78.69%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	326,753	315,143	331,758	344,622	334,452	338,188	300,216	1.42%
YoY %	3.68%	-5.01%	-3.73%	3.04%	-1.10%	12.65%	-	-
Horiz. %	108.84%	104.97%	110.51%	114.79%	111.40%	112.65%	100.00%	-
NOSH	165,864	165,864	165,150	162,557	161,571	160,279	159,689	0.63%
YoY %	0.00%	0.43%	1.60%	0.61%	0.81%	0.37%	-	-
Horiz. %	103.87%	103.87%	103.42%	101.80%	101.18%	100.37%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	-0.80%	5.01%	21.46%	16.08%	11.71%	24.04%	18.94%	-
YoY %	-115.97%	-76.65%	33.46%	37.32%	-51.29%	26.93%	-	-
Horiz. %	-4.22%	26.45%	113.31%	84.90%	61.83%	126.93%	100.00%	-
ROE	-0.32%	1.56%	1.96%	2.45%	1.01%	4.08%	3.09%	-
YoY %	-120.51%	-20.41%	-20.00%	142.57%	-75.25%	32.04%	-	-
Horiz. %	-10.36%	50.49%	63.43%	79.29%	32.69%	132.04%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	78.99	59.18	18.36	32.34	17.93	35.77	30.62	17.09%
YoY %	33.47%	222.33%	-43.23%	80.37%	-49.87%	16.82%	-	-
Horiz. %	257.97%	193.27%	59.96%	105.62%	58.56%	116.82%	100.00%	-
EPS	-0.60	3.00	3.90	5.20	2.10	8.60	5.80	-
YoY %	-120.00%	-23.08%	-25.00%	147.62%	-75.58%	48.28%	-	-
Horiz. %	-10.34%	51.72%	67.24%	89.66%	36.21%	148.28%	100.00%	-
DPS	4.00	8.00	8.00	8.00	8.00	7.00	6.00	-6.52%
YoY %	-50.00%	0.00%	0.00%	0.00%	14.29%	16.67%	-	-
Horiz. %	66.67%	133.33%	133.33%	133.33%	133.33%	116.67%	100.00%	-
NAPS	1.97	1.90	2.01	2.12	2.07	2.11	1.88	0.78%
YoY %	3.68%	-5.47%	-5.19%	2.42%	-1.90%	12.23%	-	-
Horiz. %	104.79%	101.06%	106.91%	112.77%	110.11%	112.23%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 162,557
RPS	78.99	59.18	18.27	31.69	17.47	34.57	29.48	17.83%
YoY %	33.47%	223.92%	-42.35%	81.40%	-49.46%	17.27%	-	-
Horiz. %	267.94%	200.75%	61.97%	107.50%	59.26%	117.27%	100.00%	-
EPS	-0.60	3.00	3.92	5.10	2.05	8.31	5.58	-
YoY %	-120.00%	-23.47%	-23.14%	148.78%	-75.33%	48.92%	-	-
Horiz. %	-10.75%	53.76%	70.25%	91.40%	36.74%	148.92%	100.00%	-
DPS	4.00	8.00	7.96	7.84	7.79	6.76	5.78	-5.94%
YoY %	-50.00%	0.50%	1.53%	0.64%	15.24%	16.96%	-	-
Horiz. %	69.20%	138.41%	137.72%	135.64%	134.78%	116.96%	100.00%	-
NAPS	1.97	1.90	2.0002	2.0777	2.0164	2.0389	1.81	1.42%
YoY %	3.68%	-5.01%	-3.73%	3.04%	-1.10%	12.65%	-	-
Horiz. %	108.84%	104.97%	110.51%	114.79%	111.40%	112.65%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	2.50	2.16	3.20	3.52	3.68	4.03	3.09	-
P/RPS	3.16	3.65	17.43	10.88	20.52	11.27	10.09	-17.57%
YoY %	-13.42%	-79.06%	60.20%	-46.98%	82.08%	11.69%	-	-
Horiz. %	31.32%	36.17%	172.75%	107.83%	203.37%	111.69%	100.00%	-
P/EPS	-397.19	72.82	81.21	67.69	175.24	46.86	53.28	-
YoY %	-645.44%	-10.33%	19.97%	-61.37%	273.97%	-12.05%	-	-
Horiz. %	-745.48%	136.67%	152.42%	127.05%	328.90%	87.95%	100.00%	-
EY	-0.25	1.37	1.23	1.48	0.57	2.13	1.88	-
YoY %	-118.25%	11.38%	-16.89%	159.65%	-73.24%	13.30%	-	-
Horiz. %	-13.30%	72.87%	65.43%	78.72%	30.32%	113.30%	100.00%	-
DY	1.60	3.70	2.50	2.27	2.17	1.74	1.94	-3.15%
YoY %	-56.76%	48.00%	10.13%	4.61%	24.71%	-10.31%	-	-
Horiz. %	82.47%	190.72%	128.87%	117.01%	111.86%	89.69%	100.00%	-
P/NAPS	1.27	1.14	1.59	1.66	1.78	1.91	1.64	-4.16%
YoY %	11.40%	-28.30%	-4.22%	-6.74%	-6.81%	16.46%	-	-
Horiz. %	77.44%	69.51%	96.95%	101.22%	108.54%	116.46%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	29/05/20	24/05/19	25/05/18	26/05/17	18/05/16	15/05/15	21/05/14	-
Price	2.65	2.48	2.95	3.87	3.53	4.08	4.07	-
P/RPS	3.35	4.19	16.06	11.97	19.69	11.40	13.29	-20.50%
YoY %	-20.05%	-73.91%	34.17%	-39.21%	72.72%	-14.22%	-	-
Horiz. %	25.21%	31.53%	120.84%	90.07%	148.16%	85.78%	100.00%	-
P/EPS	-421.02	83.61	74.86	74.42	168.10	47.44	70.17	-
YoY %	-603.55%	11.69%	0.59%	-55.73%	254.34%	-32.39%	-	-
Horiz. %	-600.00%	119.15%	106.68%	106.06%	239.56%	67.61%	100.00%	-
EY	-0.24	1.20	1.34	1.34	0.59	2.11	1.43	-
YoY %	-120.00%	-10.45%	0.00%	127.12%	-72.04%	47.55%	-	-
Horiz. %	-16.78%	83.92%	93.71%	93.71%	41.26%	147.55%	100.00%	-
DY	1.51	3.23	2.71	2.07	2.27	1.72	1.47	0.44%
YoY %	-53.25%	19.19%	30.92%	-8.81%	31.98%	17.01%	-	-
Horiz. %	102.72%	219.73%	184.35%	140.82%	154.42%	117.01%	100.00%	-
P/NAPS	1.35	1.31	1.47	1.83	1.71	1.93	2.16	-7.52%
YoY %	3.05%	-10.88%	-19.67%	7.02%	-11.40%	-10.65%	-	-
Horiz. %	62.50%	60.65%	68.06%	84.72%	79.17%	89.35%	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