Highlights

[PTARAS] QoQ Annualized Quarter Result on 2009-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 08-May-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Mar-2009  [#3]
Profit Trend QoQ -     426.89%    YoY -     -76.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 116,214 127,560 130,295 131,013 137,698 165,204 165,431 -20.92%
  QoQ % -8.89% -2.10% -0.55% -4.85% -16.65% -0.14% -
  Horiz. % 70.25% 77.11% 78.76% 79.20% 83.24% 99.86% 100.00%
PBT 22,920 25,152 16,788 13,208 7,594 8,416 32,653 -20.97%
  QoQ % -8.87% 49.82% 27.10% 73.93% -9.77% -74.23% -
  Horiz. % 70.19% 77.03% 51.41% 40.45% 23.26% 25.77% 100.00%
Tax -5,204 -5,896 -5,318 -6,232 -6,270 -6,348 -8,830 -29.64%
  QoQ % 11.74% -10.87% 14.67% 0.61% 1.23% 28.11% -
  Horiz. % 58.94% 66.77% 60.23% 70.58% 71.01% 71.89% 100.00%
NP 17,716 19,256 11,470 6,976 1,324 2,068 23,823 -17.87%
  QoQ % -8.00% 67.88% 64.42% 426.89% -35.98% -91.32% -
  Horiz. % 74.37% 80.83% 48.15% 29.28% 5.56% 8.68% 100.00%
NP to SH 17,716 19,256 11,470 6,976 1,324 2,068 23,823 -17.87%
  QoQ % -8.00% 67.88% 64.42% 426.89% -35.98% -91.32% -
  Horiz. % 74.37% 80.83% 48.15% 29.28% 5.56% 8.68% 100.00%
Tax Rate 22.71 % 23.44 % 31.68 % 47.18 % 82.57 % 75.43 % 27.04 % -10.95%
  QoQ % -3.11% -26.01% -32.85% -42.86% 9.47% 178.96% -
  Horiz. % 83.99% 86.69% 117.16% 174.48% 305.36% 278.96% 100.00%
Total Cost 98,498 108,304 118,825 124,037 136,374 163,136 141,608 -21.44%
  QoQ % -9.05% -8.85% -4.20% -9.05% -16.40% 15.20% -
  Horiz. % 69.56% 76.48% 83.91% 87.59% 96.30% 115.20% 100.00%
Net Worth 179,575 180,524 175,659 169,838 170,464 185,258 171,077 3.28%
  QoQ % -0.53% 2.77% 3.43% -0.37% -7.99% 8.29% -
  Horiz. % 104.97% 105.52% 102.68% 99.28% 99.64% 108.29% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 8,020 - - - 9,593 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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. % 0.00% 0.00% 173.65% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 179,575 180,524 175,659 169,838 170,464 185,258 171,077 3.28%
  QoQ % -0.53% 2.77% 3.43% -0.37% -7.99% 8.29% -
  Horiz. % 104.97% 105.52% 102.68% 99.28% 99.64% 108.29% 100.00%
NOSH 80,527 80,233 80,209 80,492 82,749 86,166 79,942 0.49%
  QoQ % 0.37% 0.03% -0.35% -2.73% -3.97% 7.79% -
  Horiz. % 100.73% 100.36% 100.33% 100.69% 103.51% 107.79% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 15.24 % 15.10 % 8.80 % 5.32 % 0.96 % 1.25 % 14.40 % 3.84%
  QoQ % 0.93% 71.59% 65.41% 454.17% -23.20% -91.32% -
  Horiz. % 105.83% 104.86% 61.11% 36.94% 6.67% 8.68% 100.00%
ROE 9.87 % 10.67 % 6.53 % 4.11 % 0.78 % 1.12 % 13.93 % -20.47%
  QoQ % -7.50% 63.40% 58.88% 426.92% -30.36% -91.96% -
  Horiz. % 70.85% 76.60% 46.88% 29.50% 5.60% 8.04% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 144.32 158.99 162.44 162.77 166.40 191.73 206.94 -21.31%
  QoQ % -9.23% -2.12% -0.20% -2.18% -13.21% -7.35% -
  Horiz. % 69.74% 76.83% 78.50% 78.66% 80.41% 92.65% 100.00%
EPS 22.00 24.00 14.30 8.67 1.60 2.40 29.80 -18.27%
  QoQ % -8.33% 67.83% 64.94% 441.87% -33.33% -91.95% -
  Horiz. % 73.83% 80.54% 47.99% 29.09% 5.37% 8.05% 100.00%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 12.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 83.33% 0.00% 0.00% 0.00% 100.00%
NAPS 2.2300 2.2500 2.1900 2.1100 2.0600 2.1500 2.1400 2.78%
  QoQ % -0.89% 2.74% 3.79% 2.43% -4.19% 0.47% -
  Horiz. % 104.21% 105.14% 102.34% 98.60% 96.26% 100.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 70.07 76.91 78.55 78.99 83.02 99.60 99.74 -20.92%
  QoQ % -8.89% -2.09% -0.56% -4.85% -16.65% -0.14% -
  Horiz. % 70.25% 77.11% 78.75% 79.20% 83.24% 99.86% 100.00%
EPS 10.68 11.61 6.92 4.21 0.80 1.25 14.36 -17.87%
  QoQ % -8.01% 67.77% 64.37% 426.25% -36.00% -91.30% -
  Horiz. % 74.37% 80.85% 48.19% 29.32% 5.57% 8.70% 100.00%
DPS 0.00 0.00 4.84 0.00 0.00 0.00 5.78 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 83.74% 0.00% 0.00% 0.00% 100.00%
NAPS 1.0827 1.0884 1.0591 1.0240 1.0277 1.1169 1.0314 3.28%
  QoQ % -0.52% 2.77% 3.43% -0.36% -7.99% 8.29% -
  Horiz. % 104.97% 105.53% 102.69% 99.28% 99.64% 108.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.3200 1.4100 1.3400 1.1000 1.0500 1.3000 1.3400 -
P/RPS 0.91 0.89 0.82 0.68 0.63 0.68 0.65 25.07%
  QoQ % 2.25% 8.54% 20.59% 7.94% -7.35% 4.62% -
  Horiz. % 140.00% 136.92% 126.15% 104.62% 96.92% 104.62% 100.00%
P/EPS 6.00 5.88 9.37 12.69 65.63 54.17 4.50 21.08%
  QoQ % 2.04% -37.25% -26.16% -80.66% 21.16% 1,103.78% -
  Horiz. % 133.33% 130.67% 208.22% 282.00% 1,458.44% 1,203.78% 100.00%
EY 16.67 17.02 10.67 7.88 1.52 1.85 22.24 -17.44%
  QoQ % -2.06% 59.51% 35.41% 418.42% -17.84% -91.68% -
  Horiz. % 74.96% 76.53% 47.98% 35.43% 6.83% 8.32% 100.00%
DY 0.00 0.00 7.46 0.00 0.00 0.00 8.96 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 83.26% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.59 0.63 0.61 0.52 0.51 0.60 0.63 -4.27%
  QoQ % -6.35% 3.28% 17.31% 1.96% -15.00% -4.76% -
  Horiz. % 93.65% 100.00% 96.83% 82.54% 80.95% 95.24% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 05/02/10 06/11/09 28/08/09 08/05/09 06/02/09 07/11/08 28/08/08 -
Price 1.6100 1.4800 1.4800 1.2500 1.0300 1.1400 1.3700 -
P/RPS 1.12 0.93 0.91 0.77 0.62 0.59 0.66 42.13%
  QoQ % 20.43% 2.20% 18.18% 24.19% 5.08% -10.61% -
  Horiz. % 169.70% 140.91% 137.88% 116.67% 93.94% 89.39% 100.00%
P/EPS 7.32 6.17 10.35 14.42 64.38 47.50 4.60 36.19%
  QoQ % 18.64% -40.39% -28.22% -77.60% 35.54% 932.61% -
  Horiz. % 159.13% 134.13% 225.00% 313.48% 1,399.57% 1,032.61% 100.00%
EY 13.66 16.22 9.66 6.93 1.55 2.11 21.75 -26.60%
  QoQ % -15.78% 67.91% 39.39% 347.10% -26.54% -90.30% -
  Horiz. % 62.80% 74.57% 44.41% 31.86% 7.13% 9.70% 100.00%
DY 0.00 0.00 6.76 0.00 0.00 0.00 8.76 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 77.17% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.72 0.66 0.68 0.59 0.50 0.53 0.64 8.15%
  QoQ % 9.09% -2.94% 15.25% 18.00% -5.66% -17.19% -
  Horiz. % 112.50% 103.13% 106.25% 92.19% 78.12% 82.81% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers