Highlights

[PTARAS] QoQ Annualized Quarter Result on 2008-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 09-May-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 31-Mar-2008  [#3]
Profit Trend QoQ -     2.35%    YoY -     16.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 137,698 165,204 165,431 159,024 149,978 137,360 147,436 -4.43%
  QoQ % -16.65% -0.14% 4.03% 6.03% 9.19% -6.83% -
  Horiz. % 93.40% 112.05% 112.21% 107.86% 101.72% 93.17% 100.00%
PBT 7,594 8,416 32,653 38,264 36,698 40,324 31,151 -60.81%
  QoQ % -9.77% -74.23% -14.66% 4.27% -8.99% 29.45% -
  Horiz. % 24.38% 27.02% 104.82% 122.83% 117.81% 129.45% 100.00%
Tax -6,270 -6,348 -8,830 -9,117 -8,220 -8,524 -7,062 -7.59%
  QoQ % 1.23% 28.11% 3.15% -10.92% 3.57% -20.70% -
  Horiz. % 88.79% 89.89% 125.04% 129.10% 116.40% 120.70% 100.00%
NP 1,324 2,068 23,823 29,146 28,478 31,800 24,089 -85.42%
  QoQ % -35.98% -91.32% -18.27% 2.35% -10.45% 32.01% -
  Horiz. % 5.50% 8.58% 98.90% 121.00% 118.22% 132.01% 100.00%
NP to SH 1,324 2,068 23,823 29,146 28,478 31,800 24,089 -85.42%
  QoQ % -35.98% -91.32% -18.27% 2.35% -10.45% 32.01% -
  Horiz. % 5.50% 8.58% 98.90% 121.00% 118.22% 132.01% 100.00%
Tax Rate 82.57 % 75.43 % 27.04 % 23.83 % 22.40 % 21.14 % 22.67 % 135.80%
  QoQ % 9.47% 178.96% 13.47% 6.38% 5.96% -6.75% -
  Horiz. % 364.23% 332.73% 119.28% 105.12% 98.81% 93.25% 100.00%
Total Cost 136,374 163,136 141,608 129,877 121,500 105,560 123,347 6.89%
  QoQ % -16.40% 15.20% 9.03% 6.89% 15.10% -14.42% -
  Horiz. % 110.56% 132.26% 114.80% 105.29% 98.50% 85.58% 100.00%
Net Worth 170,464 185,258 171,077 168,954 161,588 161,409 153,657 7.13%
  QoQ % -7.99% 8.29% 1.26% 4.56% 0.11% 5.04% -
  Horiz. % 110.94% 120.57% 111.34% 109.96% 105.16% 105.04% 100.00%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 9,593 - - - 8,002 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 121.22% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 170,464 185,258 171,077 168,954 161,588 161,409 153,657 7.13%
  QoQ % -7.99% 8.29% 1.26% 4.56% 0.11% 5.04% -
  Horiz. % 110.94% 120.57% 111.34% 109.96% 105.16% 105.04% 100.00%
NOSH 82,749 86,166 79,942 80,073 79,994 80,303 80,029 2.24%
  QoQ % -3.97% 7.79% -0.16% 0.10% -0.38% 0.34% -
  Horiz. % 103.40% 107.67% 99.89% 100.05% 99.96% 100.34% 100.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.96 % 1.25 % 14.40 % 18.33 % 18.99 % 23.15 % 16.34 % -84.76%
  QoQ % -23.20% -91.32% -21.44% -3.48% -17.97% 41.68% -
  Horiz. % 5.88% 7.65% 88.13% 112.18% 116.22% 141.68% 100.00%
ROE 0.78 % 1.12 % 13.93 % 17.25 % 17.62 % 19.70 % 15.68 % -86.35%
  QoQ % -30.36% -91.96% -19.25% -2.10% -10.56% 25.64% -
  Horiz. % 4.97% 7.14% 88.84% 110.01% 112.37% 125.64% 100.00%
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 166.40 191.73 206.94 198.60 187.49 171.05 184.23 -6.53%
  QoQ % -13.21% -7.35% 4.20% 5.93% 9.61% -7.15% -
  Horiz. % 90.32% 104.07% 112.33% 107.80% 101.77% 92.85% 100.00%
EPS 1.60 2.40 29.80 36.40 35.60 39.60 30.10 -85.74%
  QoQ % -33.33% -91.95% -18.13% 2.25% -10.10% 31.56% -
  Horiz. % 5.32% 7.97% 99.00% 120.93% 118.27% 131.56% 100.00%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 10.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 120.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.0600 2.1500 2.1400 2.1100 2.0200 2.0100 1.9200 4.78%
  QoQ % -4.19% 0.47% 1.42% 4.46% 0.50% 4.69% -
  Horiz. % 107.29% 111.98% 111.46% 109.90% 105.21% 104.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 83.02 99.60 99.74 95.88 90.42 82.81 88.89 -4.43%
  QoQ % -16.65% -0.14% 4.03% 6.04% 9.19% -6.84% -
  Horiz. % 93.40% 112.05% 112.21% 107.86% 101.72% 93.16% 100.00%
EPS 0.80 1.25 14.36 17.57 17.17 19.17 14.52 -85.39%
  QoQ % -36.00% -91.30% -18.27% 2.33% -10.43% 32.02% -
  Horiz. % 5.51% 8.61% 98.90% 121.01% 118.25% 132.02% 100.00%
DPS 0.00 0.00 5.78 0.00 0.00 0.00 4.83 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 119.67% 0.00% 0.00% 0.00% 100.00%
NAPS 1.0277 1.1169 1.0314 1.0186 0.9742 0.9731 0.9264 7.13%
  QoQ % -7.99% 8.29% 1.26% 4.56% 0.11% 5.04% -
  Horiz. % 110.93% 120.56% 111.33% 109.95% 105.16% 105.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.0500 1.3000 1.3400 1.6200 1.8100 1.9100 1.8000 -
P/RPS 0.63 0.68 0.65 0.82 0.97 1.12 0.98 -25.41%
  QoQ % -7.35% 4.62% -20.73% -15.46% -13.39% 14.29% -
  Horiz. % 64.29% 69.39% 66.33% 83.67% 98.98% 114.29% 100.00%
P/EPS 65.63 54.17 4.50 4.45 5.08 4.82 5.98 390.28%
  QoQ % 21.16% 1,103.78% 1.12% -12.40% 5.39% -19.40% -
  Horiz. % 1,097.49% 905.85% 75.25% 74.41% 84.95% 80.60% 100.00%
EY 1.52 1.85 22.24 22.47 19.67 20.73 16.72 -79.63%
  QoQ % -17.84% -91.68% -1.02% 14.23% -5.11% 23.98% -
  Horiz. % 9.09% 11.06% 133.01% 134.39% 117.64% 123.98% 100.00%
DY 0.00 0.00 8.96 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% 161.15% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.51 0.60 0.63 0.77 0.90 0.95 0.94 -33.36%
  QoQ % -15.00% -4.76% -18.18% -14.44% -5.26% 1.06% -
  Horiz. % 54.26% 63.83% 67.02% 81.91% 95.74% 101.06% 100.00%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 06/02/09 07/11/08 28/08/08 09/05/08 15/02/08 02/11/07 28/08/07 -
Price 1.0300 1.1400 1.3700 1.5300 1.7400 1.9600 1.6400 -
P/RPS 0.62 0.59 0.66 0.77 0.93 1.15 0.89 -21.33%
  QoQ % 5.08% -10.61% -14.29% -17.20% -19.13% 29.21% -
  Horiz. % 69.66% 66.29% 74.16% 86.52% 104.49% 129.21% 100.00%
P/EPS 64.38 47.50 4.60 4.20 4.89 4.95 5.45 414.82%
  QoQ % 35.54% 932.61% 9.52% -14.11% -1.21% -9.17% -
  Horiz. % 1,181.28% 871.56% 84.40% 77.06% 89.72% 90.83% 100.00%
EY 1.55 2.11 21.75 23.79 20.46 20.20 18.35 -80.60%
  QoQ % -26.54% -90.30% -8.58% 16.28% 1.29% 10.08% -
  Horiz. % 8.45% 11.50% 118.53% 129.65% 111.50% 110.08% 100.00%
DY 0.00 0.00 8.76 0.00 0.00 0.00 6.10 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 143.61% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.50 0.53 0.64 0.73 0.86 0.98 0.85 -29.68%
  QoQ % -5.66% -17.19% -12.33% -15.12% -12.24% 15.29% -
  Horiz. % 58.82% 62.35% 75.29% 85.88% 101.18% 115.29% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers