Highlights

[PTARAS] QoQ Annualized Quarter Result on 2006-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 11-May-2006
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2006
Quarter 31-Mar-2006  [#3]
Profit Trend QoQ -     -4.03%    YoY -     3.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 161,400 160,168 96,462 93,956 104,668 113,728 116,504 24.20%
  QoQ % 0.77% 66.04% 2.67% -10.23% -7.97% -2.38% -
  Horiz. % 138.54% 137.48% 82.80% 80.65% 89.84% 97.62% 100.00%
PBT 36,490 39,084 14,202 15,993 17,458 15,596 14,134 87.87%
  QoQ % -6.64% 175.20% -11.20% -8.39% 11.94% 10.34% -
  Horiz. % 258.17% 276.52% 100.48% 113.16% 123.52% 110.34% 100.00%
Tax -8,324 -9,612 -3,691 -4,132 -5,098 -3,904 -3,925 64.84%
  QoQ % 13.40% -160.42% 10.67% 18.95% -30.58% 0.54% -
  Horiz. % 212.08% 244.89% 94.04% 105.27% 129.89% 99.46% 100.00%
NP 28,166 29,472 10,511 11,861 12,360 11,692 10,209 96.35%
  QoQ % -4.43% 180.39% -11.38% -4.03% 5.71% 14.53% -
  Horiz. % 275.89% 288.69% 102.96% 116.19% 121.07% 114.53% 100.00%
NP to SH 28,166 29,472 10,511 11,861 12,360 11,692 10,209 96.35%
  QoQ % -4.43% 180.39% -11.38% -4.03% 5.71% 14.53% -
  Horiz. % 275.89% 288.69% 102.96% 116.19% 121.07% 114.53% 100.00%
Tax Rate 22.81 % 24.59 % 25.99 % 25.84 % 29.20 % 25.03 % 27.77 % -12.26%
  QoQ % -7.24% -5.39% 0.58% -11.51% 16.66% -9.87% -
  Horiz. % 82.14% 88.55% 93.59% 93.05% 105.15% 90.13% 100.00%
Total Cost 133,234 130,696 85,951 82,094 92,308 102,036 106,295 16.20%
  QoQ % 1.94% 52.06% 4.70% -11.06% -9.53% -4.01% -
  Horiz. % 125.34% 122.96% 80.86% 77.23% 86.84% 95.99% 100.00%
Net Worth 143,230 139,351 132,478 130,565 127,818 127,490 124,549 9.74%
  QoQ % 2.78% 5.19% 1.47% 2.15% 0.26% 2.36% -
  Horiz. % 115.00% 111.88% 106.37% 104.83% 102.62% 102.36% 100.00%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 4,014 - - - 4,003 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 97.37% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 143,230 139,351 132,478 130,565 127,818 127,490 124,549 9.74%
  QoQ % 2.78% 5.19% 1.47% 2.15% 0.26% 2.36% -
  Horiz. % 115.00% 111.88% 106.37% 104.83% 102.62% 102.36% 100.00%
NOSH 80,017 80,086 80,290 80,072 80,051 80,082 80,070 -0.04%
  QoQ % -0.09% -0.25% 0.27% 0.03% -0.04% 0.01% -
  Horiz. % 99.93% 100.02% 100.27% 100.00% 99.98% 100.01% 100.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 17.45 % 18.40 % 10.90 % 12.62 % 11.81 % 10.28 % 8.76 % 58.12%
  QoQ % -5.16% 68.81% -13.63% 6.86% 14.88% 17.35% -
  Horiz. % 199.20% 210.05% 124.43% 144.06% 134.82% 117.35% 100.00%
ROE 19.66 % 21.15 % 7.93 % 9.08 % 9.67 % 9.17 % 8.20 % 78.85%
  QoQ % -7.04% 166.71% -12.67% -6.10% 5.45% 11.83% -
  Horiz. % 239.76% 257.93% 96.71% 110.73% 117.93% 111.83% 100.00%
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 201.71 199.99 120.14 117.34 130.75 142.01 145.50 24.26%
  QoQ % 0.86% 66.46% 2.39% -10.26% -7.93% -2.40% -
  Horiz. % 138.63% 137.45% 82.57% 80.65% 89.86% 97.60% 100.00%
EPS 35.20 36.80 13.10 14.80 15.44 14.60 12.75 96.43%
  QoQ % -4.35% 180.92% -11.49% -4.15% 5.75% 14.51% -
  Horiz. % 276.08% 288.63% 102.75% 116.08% 121.10% 114.51% 100.00%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7900 1.7400 1.6500 1.6306 1.5967 1.5920 1.5555 9.79%
  QoQ % 2.87% 5.45% 1.19% 2.12% 0.30% 2.35% -
  Horiz. % 115.08% 111.86% 106.08% 104.83% 102.65% 102.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 97.31 96.57 58.16 56.65 63.10 68.57 70.24 24.20%
  QoQ % 0.77% 66.04% 2.67% -10.22% -7.98% -2.38% -
  Horiz. % 138.54% 137.49% 82.80% 80.65% 89.83% 97.62% 100.00%
EPS 16.98 17.77 6.34 7.15 7.45 7.05 6.16 96.23%
  QoQ % -4.45% 180.28% -11.33% -4.03% 5.67% 14.45% -
  Horiz. % 275.65% 288.47% 102.92% 116.07% 120.94% 114.45% 100.00%
DPS 0.00 0.00 2.42 0.00 0.00 0.00 2.41 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.41% 0.00% 0.00% 0.00% 100.00%
NAPS 0.8635 0.8402 0.7987 0.7872 0.7706 0.7686 0.7509 9.73%
  QoQ % 2.77% 5.20% 1.46% 2.15% 0.26% 2.36% -
  Horiz. % 115.00% 111.89% 106.37% 104.83% 102.62% 102.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.0800 0.8800 0.8900 0.8900 0.7600 0.9000 0.9500 -
P/RPS 0.54 0.44 0.74 0.76 0.58 0.63 0.65 -11.60%
  QoQ % 22.73% -40.54% -2.63% 31.03% -7.94% -3.08% -
  Horiz. % 83.08% 67.69% 113.85% 116.92% 89.23% 96.92% 100.00%
P/EPS 3.07 2.39 6.80 6.01 4.92 6.16 7.45 -44.53%
  QoQ % 28.45% -64.85% 13.14% 22.15% -20.13% -17.32% -
  Horiz. % 41.21% 32.08% 91.28% 80.67% 66.04% 82.68% 100.00%
EY 32.59 41.82 14.71 16.64 20.32 16.22 13.42 80.38%
  QoQ % -22.07% 184.30% -11.60% -18.11% 25.28% 20.86% -
  Horiz. % 242.85% 311.62% 109.61% 123.99% 151.42% 120.86% 100.00%
DY 0.00 0.00 5.62 0.00 0.00 0.00 5.26 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 106.84% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.60 0.51 0.54 0.55 0.48 0.57 0.61 -1.09%
  QoQ % 17.65% -5.56% -1.82% 14.58% -15.79% -6.56% -
  Horiz. % 98.36% 83.61% 88.52% 90.16% 78.69% 93.44% 100.00%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 09/02/07 03/11/06 18/08/06 11/05/06 17/02/06 18/11/05 29/08/05 -
Price 1.2600 0.9500 0.8900 0.9000 0.8200 0.9000 0.9000 -
P/RPS 0.62 0.48 0.74 0.77 0.63 0.63 0.62 -
  QoQ % 29.17% -35.14% -3.90% 22.22% 0.00% 1.61% -
  Horiz. % 100.00% 77.42% 119.35% 124.19% 101.61% 101.61% 100.00%
P/EPS 3.58 2.58 6.80 6.08 5.31 6.16 7.06 -36.33%
  QoQ % 38.76% -62.06% 11.84% 14.50% -13.80% -12.75% -
  Horiz. % 50.71% 36.54% 96.32% 86.12% 75.21% 87.25% 100.00%
EY 27.94 38.74 14.71 16.46 18.83 16.22 14.17 57.05%
  QoQ % -27.88% 163.36% -10.63% -12.59% 16.09% 14.47% -
  Horiz. % 197.18% 273.39% 103.81% 116.16% 132.89% 114.47% 100.00%
DY 0.00 0.00 5.62 0.00 0.00 0.00 5.56 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 101.08% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.70 0.55 0.54 0.55 0.51 0.57 0.58 13.32%
  QoQ % 27.27% 1.85% -1.82% 7.84% -10.53% -1.72% -
  Horiz. % 120.69% 94.83% 93.10% 94.83% 87.93% 98.28% 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.910.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.5150.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers