Highlights

[PTARAS] QoQ Cumulative Quarter Result on 2010-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Jun-2010  [#4]
Profit Trend QoQ -     58.15%    YoY -     80.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 80,030 48,601 23,212 105,731 84,461 58,107 31,890 84.77%
  QoQ % 64.67% 109.38% -78.05% 25.18% 45.35% 82.21% -
  Horiz. % 250.96% 152.40% 72.79% 331.55% 264.85% 182.21% 100.00%
PBT 26,342 19,608 9,896 26,048 17,103 11,460 6,288 160.10%
  QoQ % 34.34% 98.14% -62.01% 52.30% 49.24% 82.25% -
  Horiz. % 418.92% 311.83% 157.38% 414.25% 271.99% 182.25% 100.00%
Tax -4,070 -2,568 -1,095 -5,311 -3,991 -2,602 -1,474 96.94%
  QoQ % -58.49% -134.52% 79.38% -33.07% -53.38% -76.53% -
  Horiz. % 276.12% 174.22% 74.29% 360.31% 270.76% 176.53% 100.00%
NP 22,272 17,040 8,801 20,737 13,112 8,858 4,814 177.91%
  QoQ % 30.70% 93.61% -57.56% 58.15% 48.02% 84.00% -
  Horiz. % 462.65% 353.97% 182.82% 430.76% 272.37% 184.00% 100.00%
NP to SH 22,272 17,040 8,801 20,737 13,112 8,858 4,814 177.91%
  QoQ % 30.70% 93.61% -57.56% 58.15% 48.02% 84.00% -
  Horiz. % 462.65% 353.97% 182.82% 430.76% 272.37% 184.00% 100.00%
Tax Rate 15.45 % 13.10 % 11.07 % 20.39 % 23.34 % 22.71 % 23.44 % -24.28%
  QoQ % 17.94% 18.34% -45.71% -12.64% 2.77% -3.11% -
  Horiz. % 65.91% 55.89% 47.23% 86.99% 99.57% 96.89% 100.00%
Total Cost 57,758 31,561 14,411 84,994 71,349 49,249 27,076 65.79%
  QoQ % 83.00% 119.01% -83.04% 19.12% 44.87% 81.89% -
  Horiz. % 213.32% 116.56% 53.22% 313.91% 263.51% 181.89% 100.00%
Net Worth 209,901 204,000 199,222 190,556 182,288 179,575 180,524 10.58%
  QoQ % 2.89% 2.40% 4.55% 4.54% 1.51% -0.53% -
  Horiz. % 116.27% 113.00% 110.36% 105.56% 100.98% 99.47% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - 12,009 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 57.92 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 209,901 204,000 199,222 190,556 182,288 179,575 180,524 10.58%
  QoQ % 2.89% 2.40% 4.55% 4.54% 1.51% -0.53% -
  Horiz. % 116.27% 113.00% 110.36% 105.56% 100.98% 99.47% 100.00%
NOSH 80,115 80,000 80,009 80,065 79,951 80,527 80,233 -0.10%
  QoQ % 0.14% -0.01% -0.07% 0.14% -0.72% 0.37% -
  Horiz. % 99.85% 99.71% 99.72% 99.79% 99.65% 100.37% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 27.83 % 35.06 % 37.92 % 19.61 % 15.52 % 15.24 % 15.10 % 50.38%
  QoQ % -20.62% -7.54% 93.37% 26.35% 1.84% 0.93% -
  Horiz. % 184.30% 232.19% 251.13% 129.87% 102.78% 100.93% 100.00%
ROE 10.61 % 8.35 % 4.42 % 10.88 % 7.19 % 4.93 % 2.67 % 151.09%
  QoQ % 27.07% 88.91% -59.38% 51.32% 45.84% 84.64% -
  Horiz. % 397.38% 312.73% 165.54% 407.49% 269.29% 184.64% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 99.89 60.75 29.01 132.06 105.64 72.16 39.75 84.94%
  QoQ % 64.43% 109.41% -78.03% 25.01% 46.40% 81.53% -
  Horiz. % 251.30% 152.83% 72.98% 332.23% 265.76% 181.53% 100.00%
EPS 27.80 21.30 11.00 25.90 16.40 11.00 6.00 178.19%
  QoQ % 30.52% 93.64% -57.53% 57.93% 49.09% 83.33% -
  Horiz. % 463.33% 355.00% 183.33% 431.67% 273.33% 183.33% 100.00%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 2.6200 2.5500 2.4900 2.3800 2.2800 2.2300 2.2500 10.69%
  QoQ % 2.75% 2.41% 4.62% 4.39% 2.24% -0.89% -
  Horiz. % 116.44% 113.33% 110.67% 105.78% 101.33% 99.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 48.25 29.30 13.99 63.75 50.92 35.03 19.23 84.75%
  QoQ % 64.68% 109.44% -78.05% 25.20% 45.36% 82.16% -
  Horiz. % 250.91% 152.37% 72.75% 331.51% 264.79% 182.16% 100.00%
EPS 13.43 10.27 5.31 12.50 7.91 5.34 2.90 178.09%
  QoQ % 30.77% 93.41% -57.52% 58.03% 48.13% 84.14% -
  Horiz. % 463.10% 354.14% 183.10% 431.03% 272.76% 184.14% 100.00%
DPS 0.00 0.00 0.00 7.24 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.2655 1.2299 1.2011 1.1489 1.0990 1.0827 1.0884 10.58%
  QoQ % 2.89% 2.40% 4.54% 4.54% 1.51% -0.52% -
  Horiz. % 116.27% 113.00% 110.35% 105.56% 100.97% 99.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.0700 1.9100 1.8300 1.6700 1.6000 1.3200 1.4100 -
P/RPS 2.07 3.14 6.31 1.26 1.51 1.83 3.55 -30.23%
  QoQ % -34.08% -50.24% 400.79% -16.56% -17.49% -48.45% -
  Horiz. % 58.31% 88.45% 177.75% 35.49% 42.54% 51.55% 100.00%
P/EPS 7.45 8.97 16.64 6.45 9.76 12.00 23.50 -53.54%
  QoQ % -16.95% -46.09% 157.98% -33.91% -18.67% -48.94% -
  Horiz. % 31.70% 38.17% 70.81% 27.45% 41.53% 51.06% 100.00%
EY 13.43 11.15 6.01 15.51 10.25 8.33 4.26 115.15%
  QoQ % 20.45% 85.52% -61.25% 51.32% 23.05% 95.54% -
  Horiz. % 315.26% 261.74% 141.08% 364.08% 240.61% 195.54% 100.00%
DY 0.00 0.00 0.00 8.98 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.79 0.75 0.73 0.70 0.70 0.59 0.63 16.30%
  QoQ % 5.33% 2.74% 4.29% 0.00% 18.64% -6.35% -
  Horiz. % 125.40% 119.05% 115.87% 111.11% 111.11% 93.65% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 06/05/11 10/02/11 04/11/10 26/08/10 07/05/10 05/02/10 06/11/09 -
Price 2.3100 2.0700 2.0300 1.6700 1.5800 1.6100 1.4800 -
P/RPS 2.31 3.41 7.00 1.26 1.50 2.23 3.72 -27.24%
  QoQ % -32.26% -51.29% 455.56% -16.00% -32.74% -40.05% -
  Horiz. % 62.10% 91.67% 188.17% 33.87% 40.32% 59.95% 100.00%
P/EPS 8.31 9.72 18.45 6.45 9.63 14.64 24.67 -51.62%
  QoQ % -14.51% -47.32% 186.05% -33.02% -34.22% -40.66% -
  Horiz. % 33.68% 39.40% 74.79% 26.15% 39.04% 59.34% 100.00%
EY 12.03 10.29 5.42 15.51 10.38 6.83 4.05 106.77%
  QoQ % 16.91% 89.85% -65.05% 49.42% 51.98% 68.64% -
  Horiz. % 297.04% 254.07% 133.83% 382.96% 256.30% 168.64% 100.00%
DY 0.00 0.00 0.00 8.98 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.88 0.81 0.82 0.70 0.69 0.72 0.66 21.16%
  QoQ % 8.64% -1.22% 17.14% 1.45% -4.17% 9.09% -
  Horiz. % 133.33% 122.73% 124.24% 106.06% 104.55% 109.09% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers