Highlights

[PTARAS] QoQ Annualized Quarter Result on 2007-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 15-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 31-Dec-2007  [#2]
Profit Trend QoQ -     -10.45%    YoY -     1.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 165,204 165,431 159,024 149,978 137,360 147,436 155,925 3.92%
  QoQ % -0.14% 4.03% 6.03% 9.19% -6.83% -5.44% -
  Horiz. % 105.95% 106.10% 101.99% 96.19% 88.09% 94.56% 100.00%
PBT 8,416 32,653 38,264 36,698 40,324 31,151 31,972 -58.83%
  QoQ % -74.23% -14.66% 4.27% -8.99% 29.45% -2.57% -
  Horiz. % 26.32% 102.13% 119.68% 114.78% 126.12% 97.43% 100.00%
Tax -6,348 -8,830 -9,117 -8,220 -8,524 -7,062 -6,902 -5.42%
  QoQ % 28.11% 3.15% -10.92% 3.57% -20.70% -2.31% -
  Horiz. % 91.96% 127.92% 132.08% 119.08% 123.49% 102.31% 100.00%
NP 2,068 23,823 29,146 28,478 31,800 24,089 25,069 -80.96%
  QoQ % -91.32% -18.27% 2.35% -10.45% 32.01% -3.91% -
  Horiz. % 8.25% 95.03% 116.26% 113.60% 126.85% 96.09% 100.00%
NP to SH 2,068 23,823 29,146 28,478 31,800 24,089 25,069 -80.96%
  QoQ % -91.32% -18.27% 2.35% -10.45% 32.01% -3.91% -
  Horiz. % 8.25% 95.03% 116.26% 113.60% 126.85% 96.09% 100.00%
Tax Rate 75.43 % 27.04 % 23.83 % 22.40 % 21.14 % 22.67 % 21.59 % 129.72%
  QoQ % 178.96% 13.47% 6.38% 5.96% -6.75% 5.00% -
  Horiz. % 349.37% 125.24% 110.38% 103.75% 97.92% 105.00% 100.00%
Total Cost 163,136 141,608 129,877 121,500 105,560 123,347 130,856 15.79%
  QoQ % 15.20% 9.03% 6.89% 15.10% -14.42% -5.74% -
  Horiz. % 124.67% 108.22% 99.25% 92.85% 80.67% 94.26% 100.00%
Net Worth 185,258 171,077 168,954 161,588 161,409 153,657 148,015 16.09%
  QoQ % 8.29% 1.26% 4.56% 0.11% 5.04% 3.81% -
  Horiz. % 125.16% 115.58% 114.15% 109.17% 109.05% 103.81% 100.00%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 9,593 - - - 8,002 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 119.87% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 40.27 % - % - % - % 33.22 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 121.22% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 185,258 171,077 168,954 161,588 161,409 153,657 148,015 16.09%
  QoQ % 8.29% 1.26% 4.56% 0.11% 5.04% 3.81% -
  Horiz. % 125.16% 115.58% 114.15% 109.17% 109.05% 103.81% 100.00%
NOSH 86,166 79,942 80,073 79,994 80,303 80,029 80,008 5.05%
  QoQ % 7.79% -0.16% 0.10% -0.38% 0.34% 0.03% -
  Horiz. % 107.70% 99.92% 100.08% 99.98% 100.37% 100.03% 100.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.25 % 14.40 % 18.33 % 18.99 % 23.15 % 16.34 % 16.08 % -81.70%
  QoQ % -91.32% -21.44% -3.48% -17.97% 41.68% 1.62% -
  Horiz. % 7.77% 89.55% 113.99% 118.10% 143.97% 101.62% 100.00%
ROE 1.12 % 13.93 % 17.25 % 17.62 % 19.70 % 15.68 % 16.94 % -83.57%
  QoQ % -91.96% -19.25% -2.10% -10.56% 25.64% -7.44% -
  Horiz. % 6.61% 82.23% 101.83% 104.01% 116.29% 92.56% 100.00%
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 191.73 206.94 198.60 187.49 171.05 184.23 194.89 -1.08%
  QoQ % -7.35% 4.20% 5.93% 9.61% -7.15% -5.47% -
  Horiz. % 98.38% 106.18% 101.90% 96.20% 87.77% 94.53% 100.00%
EPS 2.40 29.80 36.40 35.60 39.60 30.10 31.33 -81.88%
  QoQ % -91.95% -18.13% 2.25% -10.10% 31.56% -3.93% -
  Horiz. % 7.66% 95.12% 116.18% 113.63% 126.40% 96.07% 100.00%
DPS 0.00 12.00 0.00 0.00 0.00 10.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 120.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.1500 2.1400 2.1100 2.0200 2.0100 1.9200 1.8500 10.51%
  QoQ % 0.47% 1.42% 4.46% 0.50% 4.69% 3.78% -
  Horiz. % 116.22% 115.68% 114.05% 109.19% 108.65% 103.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 99.60 99.74 95.88 90.42 82.81 88.89 94.01 3.91%
  QoQ % -0.14% 4.03% 6.04% 9.19% -6.84% -5.45% -
  Horiz. % 105.95% 106.10% 101.99% 96.18% 88.09% 94.55% 100.00%
EPS 1.25 14.36 17.57 17.17 19.17 14.52 15.11 -80.93%
  QoQ % -91.30% -18.27% 2.33% -10.43% 32.02% -3.90% -
  Horiz. % 8.27% 95.04% 116.28% 113.63% 126.87% 96.10% 100.00%
DPS 0.00 5.78 0.00 0.00 0.00 4.83 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 119.67% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.1169 1.0314 1.0186 0.9742 0.9731 0.9264 0.8924 16.09%
  QoQ % 8.29% 1.26% 4.56% 0.11% 5.04% 3.81% -
  Horiz. % 125.16% 115.58% 114.14% 109.17% 109.04% 103.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.3000 1.3400 1.6200 1.8100 1.9100 1.8000 1.3600 -
P/RPS 0.68 0.65 0.82 0.97 1.12 0.98 0.70 -1.91%
  QoQ % 4.62% -20.73% -15.46% -13.39% 14.29% 40.00% -
  Horiz. % 97.14% 92.86% 117.14% 138.57% 160.00% 140.00% 100.00%
P/EPS 54.17 4.50 4.45 5.08 4.82 5.98 4.34 435.61%
  QoQ % 1,103.78% 1.12% -12.40% 5.39% -19.40% 37.79% -
  Horiz. % 1,248.16% 103.69% 102.53% 117.05% 111.06% 137.79% 100.00%
EY 1.85 22.24 22.47 19.67 20.73 16.72 23.04 -81.30%
  QoQ % -91.68% -1.02% 14.23% -5.11% 23.98% -27.43% -
  Horiz. % 8.03% 96.53% 97.53% 85.37% 89.97% 72.57% 100.00%
DY 0.00 8.96 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% 161.15% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.60 0.63 0.77 0.90 0.95 0.94 0.74 -13.01%
  QoQ % -4.76% -18.18% -14.44% -5.26% 1.06% 27.03% -
  Horiz. % 81.08% 85.14% 104.05% 121.62% 128.38% 127.03% 100.00%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 07/11/08 28/08/08 09/05/08 15/02/08 02/11/07 28/08/07 11/05/07 -
Price 1.1400 1.3700 1.5300 1.7400 1.9600 1.6400 1.5000 -
P/RPS 0.59 0.66 0.77 0.93 1.15 0.89 0.77 -16.22%
  QoQ % -10.61% -14.29% -17.20% -19.13% 29.21% 15.58% -
  Horiz. % 76.62% 85.71% 100.00% 120.78% 149.35% 115.58% 100.00%
P/EPS 47.50 4.60 4.20 4.89 4.95 5.45 4.79 359.65%
  QoQ % 932.61% 9.52% -14.11% -1.21% -9.17% 13.78% -
  Horiz. % 991.65% 96.03% 87.68% 102.09% 103.34% 113.78% 100.00%
EY 2.11 21.75 23.79 20.46 20.20 18.35 20.89 -78.22%
  QoQ % -90.30% -8.58% 16.28% 1.29% 10.08% -12.16% -
  Horiz. % 10.10% 104.12% 113.88% 97.94% 96.70% 87.84% 100.00%
DY 0.00 8.76 0.00 0.00 0.00 6.10 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 143.61% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.53 0.64 0.73 0.86 0.98 0.85 0.81 -24.57%
  QoQ % -17.19% -12.33% -15.12% -12.24% 15.29% 4.94% -
  Horiz. % 65.43% 79.01% 90.12% 106.17% 120.99% 104.94% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers