[PRESTAR] YoY TTM Result on 30-Sep-2006 [#3]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	424,002	561,211	455,226	533,165	516,824	429,235	333,386	4.08%
YoY %	-24.45%	23.28%	-14.62%	3.16%	20.41%	28.75%	-	-
Horiz. %	127.18%	168.34%	136.55%	159.92%	155.02%	128.75%	100.00%	-
PBT	-13,049	55,987	34,280	21,343	28,799	44,240	21,336	-
YoY %	-123.31%	63.32%	60.61%	-25.89%	-34.90%	107.35%	-	-
Horiz. %	-61.16%	262.41%	160.67%	100.03%	134.98%	207.35%	100.00%	-
Tax	-69	-12,857	-7,812	-6,832	-12,175	-22,130	-9,676	-56.09%
YoY %	99.46%	-64.58%	-14.34%	43.89%	44.98%	-128.71%	-	-
Horiz. %	0.71%	132.88%	80.74%	70.61%	125.83%	228.71%	100.00%	-
NP	-13,118	43,130	26,468	14,511	16,624	22,110	11,660	-
YoY %	-130.42%	62.95%	82.40%	-12.71%	-24.81%	89.62%	-	-
Horiz. %	-112.50%	369.90%	227.00%	124.45%	142.57%	189.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-17,002	28,921	20,027	7,439	13,611	22,110	11,660	-
YoY %	-158.79%	44.41%	169.22%	-45.35%	-38.44%	89.62%	-	-
Horiz. %	-145.81%	248.04%	171.76%	63.80%	116.73%	189.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	22.96%	22.79%	32.01%	42.28%	50.02%	45.35%	-
YoY %	-	0.75%	-28.80%	-24.29%	-15.47%	10.30%	-	-
Horiz. %	-	50.63%	50.25%	70.58%	93.23%	110.30%	100.00%	-
Total Cost	437,120	518,081	428,758	518,654	500,200	407,125	321,726	5.23%
YoY %	-15.63%	20.83%	-17.33%	3.69%	22.86%	26.54%	-	-
Horiz. %	135.87%	161.03%	133.27%	161.21%	155.47%	126.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	163,637	182,869	157,469	156,001	150,022	87,431	117,102	5.72%
YoY %	-10.52%	16.13%	0.94%	3.99%	71.59%	-25.34%	-	-
Horiz. %	139.74%	156.16%	134.47%	133.22%	128.11%	74.66%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	2,612	2,564	23,185	2,619	3,499	4,274	3,483	-4.67%
YoY %	1.87%	-88.94%	785.26%	-25.15%	-18.13%	22.71%	-	-
Horiz. %	74.99%	73.61%	665.66%	75.19%	100.46%	122.71%	100.00%	-
Div Payout %	0.00%	8.87%	115.77%	35.21%	25.71%	19.33%	29.87%	-
YoY %	0.00%	-92.34%	228.80%	36.95%	33.01%	-35.29%	-	-
Horiz. %	0.00%	29.70%	387.58%	117.88%	86.07%	64.71%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	163,637	182,869	157,469	156,001	150,022	87,431	117,102	5.72%
YoY %	-10.52%	16.13%	0.94%	3.99%	71.59%	-25.34%	-	-
Horiz. %	139.74%	156.16%	134.47%	133.22%	128.11%	74.66%	100.00%	-
NOSH	174,082	174,161	173,043	175,282	174,444	87,431	85,476	12.57%
YoY %	-0.05%	0.65%	-1.28%	0.48%	99.52%	2.29%	-	-
Horiz. %	203.66%	203.75%	202.45%	205.07%	204.09%	102.29%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	-3.09%	7.69%	5.81%	2.72%	3.22%	5.15%	3.50%	-
YoY %	-140.18%	32.36%	113.60%	-15.53%	-37.48%	47.14%	-	-
Horiz. %	-88.29%	219.71%	166.00%	77.71%	92.00%	147.14%	100.00%	-
ROE	-10.39%	15.82%	12.72%	4.77%	9.07%	25.29%	9.96%	-
YoY %	-165.68%	24.37%	166.67%	-47.41%	-64.14%	153.92%	-	-
Horiz. %	-104.32%	158.84%	127.71%	47.89%	91.06%	253.92%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	243.56	322.24	263.07	304.18	296.27	490.94	390.03	-7.54%
YoY %	-24.42%	22.49%	-13.52%	2.67%	-39.65%	25.87%	-	-
Horiz. %	62.45%	82.62%	67.45%	77.99%	75.96%	125.87%	100.00%	-
EPS	-9.77	16.61	11.57	4.24	7.80	25.29	13.64	-
YoY %	-158.82%	43.56%	172.88%	-45.64%	-69.16%	85.41%	-	-
Horiz. %	-71.63%	121.77%	84.82%	31.09%	57.18%	185.41%	100.00%	-
DPS	1.50	1.50	13.50	1.50	2.01	4.89	4.08	-15.34%
YoY %	0.00%	-88.89%	800.00%	-25.37%	-58.90%	19.85%	-	-
Horiz. %	36.76%	36.76%	330.88%	36.76%	49.26%	119.85%	100.00%	-
NAPS	0.94	1.05	0.91	0.89	0.86	1.00	1.37	-6.07%
YoY %	-10.48%	15.38%	2.25%	3.49%	-14.00%	-27.01%	-	-
Horiz. %	68.61%	76.64%	66.42%	64.96%	62.77%	72.99%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 175,282
RPS	117.59	155.64	126.25	147.86	143.33	119.04	92.46	4.08%
YoY %	-24.45%	23.28%	-14.62%	3.16%	20.40%	28.75%	-	-
Horiz. %	127.18%	168.33%	136.55%	159.92%	155.02%	128.75%	100.00%	-
EPS	-4.72	8.02	5.55	2.06	3.77	6.13	3.23	-
YoY %	-158.85%	44.50%	169.42%	-45.36%	-38.50%	89.78%	-	-
Horiz. %	-146.13%	248.30%	171.83%	63.78%	116.72%	189.78%	100.00%	-
DPS	0.72	0.71	6.43	0.73	0.97	1.19	0.97	-4.84%
YoY %	1.41%	-88.96%	780.82%	-24.74%	-18.49%	22.68%	-	-
Horiz. %	74.23%	73.20%	662.89%	75.26%	100.00%	122.68%	100.00%	-
NAPS	0.4538	0.5071	0.4367	0.4326	0.416	0.2425	0.3248	5.72%
YoY %	-10.51%	16.12%	0.95%	3.99%	71.55%	-25.34%	-	-
Horiz. %	139.72%	156.13%	134.45%	133.19%	128.08%	74.66%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	0.45	0.51	0.69	0.53	0.66	0.73	0.71	-
P/RPS	0.18	0.16	0.26	0.17	0.22	0.15	0.18	0.00%
YoY %	12.50%	-38.46%	52.94%	-22.73%	46.67%	-16.67%	-	-
Horiz. %	100.00%	88.89%	144.44%	94.44%	122.22%	83.33%	100.00%	-
P/EPS	-4.61	3.07	5.96	12.49	8.46	2.89	5.20	-
YoY %	-250.16%	-48.49%	-52.28%	47.64%	192.73%	-44.42%	-	-
Horiz. %	-88.65%	59.04%	114.62%	240.19%	162.69%	55.58%	100.00%	-
EY	-21.70	32.56	16.77	8.01	11.82	34.64	19.21	-
YoY %	-166.65%	94.16%	109.36%	-32.23%	-65.88%	80.32%	-	-
Horiz. %	-112.96%	169.50%	87.30%	41.70%	61.53%	180.32%	100.00%	-
DY	3.33	2.94	19.57	2.83	3.04	6.70	5.74	-8.66%
YoY %	13.27%	-84.98%	591.52%	-6.91%	-54.63%	16.72%	-	-
Horiz. %	58.01%	51.22%	340.94%	49.30%	52.96%	116.72%	100.00%	-
P/NAPS	0.48	0.49	0.76	0.60	0.77	0.73	0.52	-1.32%
YoY %	-2.04%	-35.53%	26.67%	-22.08%	5.48%	40.38%	-	-
Horiz. %	92.31%	94.23%	146.15%	115.38%	148.08%	140.38%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	13/11/09	27/11/08	19/11/07	27/11/06	29/11/05	25/11/04	21/11/03	-
Price	0.47	0.48	0.65	0.65	0.55	0.75	0.89	-
P/RPS	0.19	0.15	0.25	0.21	0.19	0.15	0.23	-3.13%
YoY %	26.67%	-40.00%	19.05%	10.53%	26.67%	-34.78%	-	-
Horiz. %	82.61%	65.22%	108.70%	91.30%	82.61%	65.22%	100.00%	-
P/EPS	-4.81	2.89	5.62	15.32	7.05	2.97	6.52	-
YoY %	-266.44%	-48.58%	-63.32%	117.30%	137.37%	-54.45%	-	-
Horiz. %	-73.77%	44.33%	86.20%	234.97%	108.13%	45.55%	100.00%	-
EY	-20.78	34.60	17.81	6.53	14.19	33.72	15.33	-
YoY %	-160.06%	94.27%	172.74%	-53.98%	-57.92%	119.96%	-	-
Horiz. %	-135.55%	225.70%	116.18%	42.60%	92.56%	219.96%	100.00%	-
DY	3.19	3.13	20.77	2.31	3.65	6.52	4.58	-5.84%
YoY %	1.92%	-84.93%	799.13%	-36.71%	-44.02%	42.36%	-	-
Horiz. %	69.65%	68.34%	453.49%	50.44%	79.69%	142.36%	100.00%	-
P/NAPS	0.50	0.46	0.71	0.73	0.64	0.75	0.65	-4.27%
YoY %	8.70%	-35.21%	-2.74%	14.06%	-14.67%	15.38%	-	-
Horiz. %	76.92%	70.77%	109.23%	112.31%	98.46%	115.38%	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