Highlights

[PTARAS] QoQ Annualized Quarter Result on 2005-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 17-Feb-2006
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2006
Quarter 31-Dec-2005  [#2]
Profit Trend QoQ -     5.71%    YoY -     12.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 160,168 96,462 93,956 104,668 113,728 116,504 106,274 31.42%
  QoQ % 66.04% 2.67% -10.23% -7.97% -2.38% 9.63% -
  Horiz. % 150.71% 90.77% 88.41% 98.49% 107.01% 109.63% 100.00%
PBT 39,084 14,202 15,993 17,458 15,596 14,134 15,398 85.97%
  QoQ % 175.20% -11.20% -8.39% 11.94% 10.34% -8.21% -
  Horiz. % 253.81% 92.23% 103.86% 113.37% 101.28% 91.79% 100.00%
Tax -9,612 -3,691 -4,132 -5,098 -3,904 -3,925 -3,902 82.28%
  QoQ % -160.42% 10.67% 18.95% -30.58% 0.54% -0.57% -
  Horiz. % 246.29% 94.58% 105.88% 130.63% 100.03% 100.57% 100.00%
NP 29,472 10,511 11,861 12,360 11,692 10,209 11,496 87.21%
  QoQ % 180.39% -11.38% -4.03% 5.71% 14.53% -11.20% -
  Horiz. % 256.37% 91.43% 103.18% 107.52% 101.70% 88.80% 100.00%
NP to SH 29,472 10,511 11,861 12,360 11,692 10,209 11,496 87.21%
  QoQ % 180.39% -11.38% -4.03% 5.71% 14.53% -11.20% -
  Horiz. % 256.37% 91.43% 103.18% 107.52% 101.70% 88.80% 100.00%
Tax Rate 24.59 % 25.99 % 25.84 % 29.20 % 25.03 % 27.77 % 25.34 % -1.98%
  QoQ % -5.39% 0.58% -11.51% 16.66% -9.87% 9.59% -
  Horiz. % 97.04% 102.57% 101.97% 115.23% 98.78% 109.59% 100.00%
Total Cost 130,696 85,951 82,094 92,308 102,036 106,295 94,778 23.87%
  QoQ % 52.06% 4.70% -11.06% -9.53% -4.01% 12.15% -
  Horiz. % 137.90% 90.69% 86.62% 97.39% 107.66% 112.15% 100.00%
Net Worth 139,351 132,478 130,565 127,818 127,490 124,549 122,365 9.04%
  QoQ % 5.19% 1.47% 2.15% 0.26% 2.36% 1.79% -
  Horiz. % 113.88% 108.26% 106.70% 104.46% 104.19% 101.79% 100.00%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 4,014 - - - 4,003 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.27% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 38.19 % - % - % - % 39.22 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 97.37% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 139,351 132,478 130,565 127,818 127,490 124,549 122,365 9.04%
  QoQ % 5.19% 1.47% 2.15% 0.26% 2.36% 1.79% -
  Horiz. % 113.88% 108.26% 106.70% 104.46% 104.19% 101.79% 100.00%
NOSH 80,086 80,290 80,072 80,051 80,082 80,070 80,055 0.03%
  QoQ % -0.25% 0.27% 0.03% -0.04% 0.01% 0.02% -
  Horiz. % 100.04% 100.29% 100.02% 100.00% 100.03% 100.02% 100.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 18.40 % 10.90 % 12.62 % 11.81 % 10.28 % 8.76 % 10.82 % 42.43%
  QoQ % 68.81% -13.63% 6.86% 14.88% 17.35% -19.04% -
  Horiz. % 170.06% 100.74% 116.64% 109.15% 95.01% 80.96% 100.00%
ROE 21.15 % 7.93 % 9.08 % 9.67 % 9.17 % 8.20 % 9.39 % 71.74%
  QoQ % 166.71% -12.67% -6.10% 5.45% 11.83% -12.67% -
  Horiz. % 225.24% 84.45% 96.70% 102.98% 97.66% 87.33% 100.00%
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 199.99 120.14 117.34 130.75 142.01 145.50 132.75 31.38%
  QoQ % 66.46% 2.39% -10.26% -7.93% -2.40% 9.60% -
  Horiz. % 150.65% 90.50% 88.39% 98.49% 106.98% 109.60% 100.00%
EPS 36.80 13.10 14.80 15.44 14.60 12.75 14.36 87.16%
  QoQ % 180.92% -11.49% -4.15% 5.75% 14.51% -11.21% -
  Horiz. % 256.27% 91.23% 103.06% 107.52% 101.67% 88.79% 100.00%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.7400 1.6500 1.6306 1.5967 1.5920 1.5555 1.5285 9.02%
  QoQ % 5.45% 1.19% 2.12% 0.30% 2.35% 1.77% -
  Horiz. % 113.84% 107.95% 106.68% 104.46% 104.15% 101.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 96.57 58.16 56.65 63.10 68.57 70.24 64.07 31.43%
  QoQ % 66.04% 2.67% -10.22% -7.98% -2.38% 9.63% -
  Horiz. % 150.73% 90.78% 88.42% 98.49% 107.02% 109.63% 100.00%
EPS 17.77 6.34 7.15 7.45 7.05 6.16 6.93 87.24%
  QoQ % 180.28% -11.33% -4.03% 5.67% 14.45% -11.11% -
  Horiz. % 256.42% 91.49% 103.17% 107.50% 101.73% 88.89% 100.00%
DPS 0.00 2.42 0.00 0.00 0.00 2.41 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.41% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.8402 0.7987 0.7872 0.7706 0.7686 0.7509 0.7377 9.05%
  QoQ % 5.20% 1.46% 2.15% 0.26% 2.36% 1.79% -
  Horiz. % 113.89% 108.27% 106.71% 104.46% 104.19% 101.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.8800 0.8900 0.8900 0.7600 0.9000 0.9500 0.9400 -
P/RPS 0.44 0.74 0.76 0.58 0.63 0.65 0.71 -27.29%
  QoQ % -40.54% -2.63% 31.03% -7.94% -3.08% -8.45% -
  Horiz. % 61.97% 104.23% 107.04% 81.69% 88.73% 91.55% 100.00%
P/EPS 2.39 6.80 6.01 4.92 6.16 7.45 6.55 -48.91%
  QoQ % -64.85% 13.14% 22.15% -20.13% -17.32% 13.74% -
  Horiz. % 36.49% 103.82% 91.76% 75.11% 94.05% 113.74% 100.00%
EY 41.82 14.71 16.64 20.32 16.22 13.42 15.28 95.54%
  QoQ % 184.30% -11.60% -18.11% 25.28% 20.86% -12.17% -
  Horiz. % 273.69% 96.27% 108.90% 132.98% 106.15% 87.83% 100.00%
DY 0.00 5.62 0.00 0.00 0.00 5.26 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 106.84% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.51 0.54 0.55 0.48 0.57 0.61 0.61 -11.24%
  QoQ % -5.56% -1.82% 14.58% -15.79% -6.56% 0.00% -
  Horiz. % 83.61% 88.52% 90.16% 78.69% 93.44% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 03/11/06 18/08/06 11/05/06 17/02/06 18/11/05 29/08/05 13/05/05 -
Price 0.9500 0.8900 0.9000 0.8200 0.9000 0.9000 0.9500 -
P/RPS 0.48 0.74 0.77 0.63 0.63 0.62 0.72 -23.67%
  QoQ % -35.14% -3.90% 22.22% 0.00% 1.61% -13.89% -
  Horiz. % 66.67% 102.78% 106.94% 87.50% 87.50% 86.11% 100.00%
P/EPS 2.58 6.80 6.08 5.31 6.16 7.06 6.62 -46.61%
  QoQ % -62.06% 11.84% 14.50% -13.80% -12.75% 6.65% -
  Horiz. % 38.97% 102.72% 91.84% 80.21% 93.05% 106.65% 100.00%
EY 38.74 14.71 16.46 18.83 16.22 14.17 15.12 87.14%
  QoQ % 163.36% -10.63% -12.59% 16.09% 14.47% -6.28% -
  Horiz. % 256.22% 97.29% 108.86% 124.54% 107.28% 93.72% 100.00%
DY 0.00 5.62 0.00 0.00 0.00 5.56 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.08% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.55 0.54 0.55 0.51 0.57 0.58 0.62 -7.67%
  QoQ % 1.85% -1.82% 7.84% -10.53% -1.72% -6.45% -
  Horiz. % 88.71% 87.10% 88.71% 82.26% 91.94% 93.55% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers