Highlights

[PTARAS] QoQ Annualized Quarter Result on 2008-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 07-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Sep-2008  [#1]
Profit Trend QoQ -     -91.32%    YoY -     -93.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 130,295 131,013 137,698 165,204 165,431 159,024 149,978 -8.96%
  QoQ % -0.55% -4.85% -16.65% -0.14% 4.03% 6.03% -
  Horiz. % 86.88% 87.36% 91.81% 110.15% 110.30% 106.03% 100.00%
PBT 16,788 13,208 7,594 8,416 32,653 38,264 36,698 -40.66%
  QoQ % 27.10% 73.93% -9.77% -74.23% -14.66% 4.27% -
  Horiz. % 45.75% 35.99% 20.69% 22.93% 88.98% 104.27% 100.00%
Tax -5,318 -6,232 -6,270 -6,348 -8,830 -9,117 -8,220 -25.22%
  QoQ % 14.67% 0.61% 1.23% 28.11% 3.15% -10.92% -
  Horiz. % 64.70% 75.82% 76.28% 77.23% 107.42% 110.92% 100.00%
NP 11,470 6,976 1,324 2,068 23,823 29,146 28,478 -45.49%
  QoQ % 64.42% 426.89% -35.98% -91.32% -18.27% 2.35% -
  Horiz. % 40.28% 24.50% 4.65% 7.26% 83.65% 102.35% 100.00%
NP to SH 11,470 6,976 1,324 2,068 23,823 29,146 28,478 -45.49%
  QoQ % 64.42% 426.89% -35.98% -91.32% -18.27% 2.35% -
  Horiz. % 40.28% 24.50% 4.65% 7.26% 83.65% 102.35% 100.00%
Tax Rate 31.68 % 47.18 % 82.57 % 75.43 % 27.04 % 23.83 % 22.40 % 26.02%
  QoQ % -32.85% -42.86% 9.47% 178.96% 13.47% 6.38% -
  Horiz. % 141.43% 210.62% 368.62% 336.74% 120.71% 106.38% 100.00%
Total Cost 118,825 124,037 136,374 163,136 141,608 129,877 121,500 -1.47%
  QoQ % -4.20% -9.05% -16.40% 15.20% 9.03% 6.89% -
  Horiz. % 97.80% 102.09% 112.24% 134.27% 116.55% 106.89% 100.00%
Net Worth 175,659 169,838 170,464 185,258 171,077 168,954 161,588 5.73%
  QoQ % 3.43% -0.37% -7.99% 8.29% 1.26% 4.56% -
  Horiz. % 108.71% 105.11% 105.49% 114.65% 105.87% 104.56% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 8,020 - - - 9,593 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.61% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 69.93 % - % - % - % 40.27 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 173.65% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 175,659 169,838 170,464 185,258 171,077 168,954 161,588 5.73%
  QoQ % 3.43% -0.37% -7.99% 8.29% 1.26% 4.56% -
  Horiz. % 108.71% 105.11% 105.49% 114.65% 105.87% 104.56% 100.00%
NOSH 80,209 80,492 82,749 86,166 79,942 80,073 79,994 0.18%
  QoQ % -0.35% -2.73% -3.97% 7.79% -0.16% 0.10% -
  Horiz. % 100.27% 100.62% 103.44% 107.72% 99.94% 100.10% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 8.80 % 5.32 % 0.96 % 1.25 % 14.40 % 18.33 % 18.99 % -40.14%
  QoQ % 65.41% 454.17% -23.20% -91.32% -21.44% -3.48% -
  Horiz. % 46.34% 28.01% 5.06% 6.58% 75.83% 96.52% 100.00%
ROE 6.53 % 4.11 % 0.78 % 1.12 % 13.93 % 17.25 % 17.62 % -48.44%
  QoQ % 58.88% 426.92% -30.36% -91.96% -19.25% -2.10% -
  Horiz. % 37.06% 23.33% 4.43% 6.36% 79.06% 97.90% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 162.44 162.77 166.40 191.73 206.94 198.60 187.49 -9.13%
  QoQ % -0.20% -2.18% -13.21% -7.35% 4.20% 5.93% -
  Horiz. % 86.64% 86.82% 88.75% 102.26% 110.37% 105.93% 100.00%
EPS 14.30 8.67 1.60 2.40 29.80 36.40 35.60 -45.59%
  QoQ % 64.94% 441.87% -33.33% -91.95% -18.13% 2.25% -
  Horiz. % 40.17% 24.35% 4.49% 6.74% 83.71% 102.25% 100.00%
DPS 10.00 0.00 0.00 0.00 12.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.33% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.1900 2.1100 2.0600 2.1500 2.1400 2.1100 2.0200 5.54%
  QoQ % 3.79% 2.43% -4.19% 0.47% 1.42% 4.46% -
  Horiz. % 108.42% 104.46% 101.98% 106.44% 105.94% 104.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 78.55 78.99 83.02 99.60 99.74 95.88 90.42 -8.96%
  QoQ % -0.56% -4.85% -16.65% -0.14% 4.03% 6.04% -
  Horiz. % 86.87% 87.36% 91.82% 110.15% 110.31% 106.04% 100.00%
EPS 6.92 4.21 0.80 1.25 14.36 17.57 17.17 -45.47%
  QoQ % 64.37% 426.25% -36.00% -91.30% -18.27% 2.33% -
  Horiz. % 40.30% 24.52% 4.66% 7.28% 83.63% 102.33% 100.00%
DPS 4.84 0.00 0.00 0.00 5.78 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.74% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0591 1.0240 1.0277 1.1169 1.0314 1.0186 0.9742 5.73%
  QoQ % 3.43% -0.36% -7.99% 8.29% 1.26% 4.56% -
  Horiz. % 108.71% 105.11% 105.49% 114.65% 105.87% 104.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.3400 1.1000 1.0500 1.3000 1.3400 1.6200 1.8100 -
P/RPS 0.82 0.68 0.63 0.68 0.65 0.82 0.97 -10.60%
  QoQ % 20.59% 7.94% -7.35% 4.62% -20.73% -15.46% -
  Horiz. % 84.54% 70.10% 64.95% 70.10% 67.01% 84.54% 100.00%
P/EPS 9.37 12.69 65.63 54.17 4.50 4.45 5.08 50.46%
  QoQ % -26.16% -80.66% 21.16% 1,103.78% 1.12% -12.40% -
  Horiz. % 184.45% 249.80% 1,291.93% 1,066.34% 88.58% 87.60% 100.00%
EY 10.67 7.88 1.52 1.85 22.24 22.47 19.67 -33.51%
  QoQ % 35.41% 418.42% -17.84% -91.68% -1.02% 14.23% -
  Horiz. % 54.25% 40.06% 7.73% 9.41% 113.07% 114.23% 100.00%
DY 7.46 0.00 0.00 0.00 8.96 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.26% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.61 0.52 0.51 0.60 0.63 0.77 0.90 -22.86%
  QoQ % 17.31% 1.96% -15.00% -4.76% -18.18% -14.44% -
  Horiz. % 67.78% 57.78% 56.67% 66.67% 70.00% 85.56% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 08/05/09 06/02/09 07/11/08 28/08/08 09/05/08 15/02/08 -
Price 1.4800 1.2500 1.0300 1.1400 1.3700 1.5300 1.7400 -
P/RPS 0.91 0.77 0.62 0.59 0.66 0.77 0.93 -1.44%
  QoQ % 18.18% 24.19% 5.08% -10.61% -14.29% -17.20% -
  Horiz. % 97.85% 82.80% 66.67% 63.44% 70.97% 82.80% 100.00%
P/EPS 10.35 14.42 64.38 47.50 4.60 4.20 4.89 64.92%
  QoQ % -28.22% -77.60% 35.54% 932.61% 9.52% -14.11% -
  Horiz. % 211.66% 294.89% 1,316.56% 971.37% 94.07% 85.89% 100.00%
EY 9.66 6.93 1.55 2.11 21.75 23.79 20.46 -39.39%
  QoQ % 39.39% 347.10% -26.54% -90.30% -8.58% 16.28% -
  Horiz. % 47.21% 33.87% 7.58% 10.31% 106.30% 116.28% 100.00%
DY 6.76 0.00 0.00 0.00 8.76 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 77.17% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.68 0.59 0.50 0.53 0.64 0.73 0.86 -14.50%
  QoQ % 15.25% 18.00% -5.66% -17.19% -12.33% -15.12% -
  Horiz. % 79.07% 68.60% 58.14% 61.63% 74.42% 84.88% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers