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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

269  332  471  1136 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.075+0.02 
 VC 0.09+0.02 
 HIBISCS 0.52+0.015 
 SAPNRG 0.11+0.005 
 MRCB-WB 0.13+0.025 
 HIBISCS-WC 0.155+0.02 
 HSI-H8M 0.325-0.085 
 ARMADA 0.185+0.01 
 DGB 0.0250.00 
 EKOVEST 0.48+0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers