[PRESTAR] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -4.81%
YoY- -9.0%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 121,703 127,425 110,613 85,160 73,187 70,243 69,748 9.71%
PBT 6,479 -1,651 10,598 2,140 3,598 792 3,370 11.50%
Tax -2,124 536 -4,028 255 -966 -437 -2,103 0.16%
NP 4,355 -1,115 6,570 2,395 2,632 355 1,267 22.83%
-
NP to SH 2,321 -1,467 6,570 2,395 2,632 355 1,267 10.61%
-
Tax Rate 32.78% - 38.01% -11.92% 26.85% 55.18% 62.40% -
Total Cost 117,348 128,540 104,043 82,765 70,555 69,888 68,481 9.38%
-
Net Worth 157,060 190,360 145,222 118,817 81,960 94,134 55,526 18.91%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 4,362 2,619 6,998 4,274 3,483 - - -
Div Payout % 187.97% 0.00% 106.52% 178.46% 132.34% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 157,060 190,360 145,222 118,817 81,960 94,134 55,526 18.91%
NOSH 174,511 174,642 87,483 85,480 40,980 39,887 20,339 43.05%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.58% -0.88% 5.94% 2.81% 3.60% 0.51% 1.82% -
ROE 1.48% -0.77% 4.52% 2.02% 3.21% 0.38% 2.28% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 69.74 72.96 126.44 99.63 178.59 176.10 342.92 -23.30%
EPS 1.33 -0.84 7.51 2.81 3.12 0.89 4.20 -17.43%
DPS 2.50 1.50 8.00 5.00 8.50 0.00 0.00 -
NAPS 0.90 1.09 1.66 1.39 2.00 2.36 2.73 -16.87%
Adjusted Per Share Value based on latest NOSH - 85,480
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 34.23 35.84 31.11 23.95 20.59 19.76 19.62 9.71%
EPS 0.65 -0.41 1.85 0.67 0.74 0.10 0.36 10.34%
DPS 1.23 0.74 1.97 1.20 0.98 0.00 0.00 -
NAPS 0.4418 0.5354 0.4085 0.3342 0.2305 0.2648 0.1562 18.91%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.62 0.42 0.84 0.77 1.19 0.99 1.20 -
P/RPS 0.89 0.58 0.66 0.77 0.67 0.56 0.35 16.82%
P/EPS 46.62 -50.00 11.19 27.48 18.53 111.24 19.26 15.86%
EY 2.15 -2.00 8.94 3.64 5.40 0.90 5.19 -13.65%
DY 4.03 3.57 9.52 6.49 7.14 0.00 0.00 -
P/NAPS 0.69 0.39 0.51 0.55 0.60 0.42 0.44 7.78%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 25/02/05 25/02/04 27/02/03 27/02/02 27/02/01 -
Price 0.77 0.48 0.90 0.81 1.12 1.15 1.40 -
P/RPS 1.10 0.66 0.71 0.81 0.63 0.65 0.41 17.86%
P/EPS 57.89 -57.14 11.98 28.91 17.44 129.21 22.47 17.07%
EY 1.73 -1.75 8.34 3.46 5.73 0.77 4.45 -14.56%
DY 3.25 3.13 8.89 6.17 7.59 0.00 0.00 -
P/NAPS 0.86 0.44 0.54 0.58 0.56 0.49 0.51 9.09%

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