Highlights

[PTARAS] QoQ Cumulative Quarter Result on 2017-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Jun-2017  [#4]
Profit Trend QoQ -     9.92%    YoY -     103.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 73,764 43,453 19,178 193,737 172,077 119,507 59,734 15.12%
  QoQ % 69.76% 126.58% -90.10% 12.59% 43.99% 100.07% -
  Horiz. % 123.49% 72.74% 32.11% 324.33% 288.07% 200.07% 100.00%
PBT 17,109 6,439 3,882 42,422 41,586 30,727 16,212 3.66%
  QoQ % 165.71% 65.87% -90.85% 2.01% 35.34% 89.53% -
  Horiz. % 105.53% 39.72% 23.95% 261.67% 256.51% 189.53% 100.00%
Tax -5,028 -862 -126 -6,175 -8,611 -6,205 -3,009 40.86%
  QoQ % -483.29% -584.13% 97.96% 28.29% -38.78% -106.21% -
  Horiz. % 167.10% 28.65% 4.19% 205.22% 286.17% 206.21% 100.00%
NP 12,081 5,577 3,756 36,247 32,975 24,522 13,203 -5.75%
  QoQ % 116.62% 48.48% -89.64% 9.92% 34.47% 85.73% -
  Horiz. % 91.50% 42.24% 28.45% 274.54% 249.75% 185.73% 100.00%
NP to SH 12,081 5,577 3,756 36,247 32,975 24,522 13,203 -5.75%
  QoQ % 116.62% 48.48% -89.64% 9.92% 34.47% 85.73% -
  Horiz. % 91.50% 42.24% 28.45% 274.54% 249.75% 185.73% 100.00%
Tax Rate 29.39 % 13.39 % 3.25 % 14.56 % 20.71 % 20.19 % 18.56 % 35.89%
  QoQ % 119.49% 312.00% -77.68% -29.70% 2.58% 8.78% -
  Horiz. % 158.35% 72.14% 17.51% 78.45% 111.58% 108.78% 100.00%
Total Cost 61,683 37,876 15,422 157,490 139,102 94,985 46,531 20.70%
  QoQ % 62.86% 145.60% -90.21% 13.22% 46.45% 104.13% -
  Horiz. % 132.56% 81.40% 33.14% 338.46% 298.94% 204.13% 100.00%
Net Worth 331,758 329,980 356,819 339,508 346,074 336,768 345,559 -2.68%
  QoQ % 0.54% -7.52% 5.10% -1.90% 2.76% -2.54% -
  Horiz. % 96.01% 95.49% 103.26% 98.25% 100.15% 97.46% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 13,204 - - 32,802 13,059 - - -
  QoQ % 0.00% 0.00% 0.00% 151.18% 0.00% 0.00% -
  Horiz. % 101.11% 0.00% 0.00% 251.18% 100.00% - -
Div Payout % 109.30 % - % - % 90.50 % 39.60 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 128.54% 0.00% 0.00% -
  Horiz. % 276.01% 0.00% 0.00% 228.54% 100.00% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 331,758 329,980 356,819 339,508 346,074 336,768 345,559 -2.68%
  QoQ % 0.54% -7.52% 5.10% -1.90% 2.76% -2.54% -
  Horiz. % 96.01% 95.49% 103.26% 98.25% 100.15% 97.46% 100.00%
NOSH 165,054 164,990 170,727 164,013 163,242 163,480 162,999 0.84%
  QoQ % 0.04% -3.36% 4.09% 0.47% -0.15% 0.29% -
  Horiz. % 101.26% 101.22% 104.74% 100.62% 100.15% 100.29% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 16.38 % 12.83 % 19.58 % 18.71 % 19.16 % 20.52 % 22.10 % -18.12%
  QoQ % 27.67% -34.47% 4.65% -2.35% -6.63% -7.15% -
  Horiz. % 74.12% 58.05% 88.60% 84.66% 86.70% 92.85% 100.00%
ROE 3.64 % 1.69 % 1.05 % 10.68 % 9.53 % 7.28 % 3.82 % -3.17%
  QoQ % 115.38% 60.95% -90.17% 12.07% 30.91% 90.58% -
  Horiz. % 95.29% 44.24% 27.49% 279.58% 249.48% 190.58% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 44.69 26.34 11.23 118.12 105.41 73.10 36.65 14.15%
  QoQ % 69.67% 134.55% -90.49% 12.06% 44.20% 99.45% -
  Horiz. % 121.94% 71.87% 30.64% 322.29% 287.61% 199.45% 100.00%
EPS 7.30 3.40 2.20 22.10 20.20 15.00 8.10 -6.70%
  QoQ % 114.71% 54.55% -90.05% 9.41% 34.67% 85.19% -
  Horiz. % 90.12% 41.98% 27.16% 272.84% 249.38% 185.19% 100.00%
DPS 8.00 0.00 0.00 20.00 8.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 150.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 250.00% 100.00% - -
NAPS 2.0100 2.0000 2.0900 2.0700 2.1200 2.0600 2.1200 -3.49%
  QoQ % 0.50% -4.31% 0.97% -2.36% 2.91% -2.83% -
  Horiz. % 94.81% 94.34% 98.58% 97.64% 100.00% 97.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 44.47 26.20 11.56 116.80 103.75 72.05 36.01 15.12%
  QoQ % 69.73% 126.64% -90.10% 12.58% 44.00% 100.08% -
  Horiz. % 123.49% 72.76% 32.10% 324.35% 288.11% 200.08% 100.00%
EPS 7.28 3.36 2.26 21.85 19.88 14.78 7.96 -5.78%
  QoQ % 116.67% 48.67% -89.66% 9.91% 34.51% 85.68% -
  Horiz. % 91.46% 42.21% 28.39% 274.50% 249.75% 185.68% 100.00%
DPS 7.96 0.00 0.00 19.78 7.87 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 151.33% 0.00% 0.00% -
  Horiz. % 101.14% 0.00% 0.00% 251.33% 100.00% - -
NAPS 2.0002 1.9895 2.1513 2.0469 2.0865 2.0304 2.0834 -2.68%
  QoQ % 0.54% -7.52% 5.10% -1.90% 2.76% -2.54% -
  Horiz. % 96.01% 95.49% 103.26% 98.25% 100.15% 97.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 3.2000 3.7200 3.8800 4.1000 3.5200 3.5200 3.5600 -
P/RPS 7.16 14.12 34.54 3.47 3.34 4.82 9.71 -18.40%
  QoQ % -49.29% -59.12% 895.39% 3.89% -30.71% -50.36% -
  Horiz. % 73.74% 145.42% 355.72% 35.74% 34.40% 49.64% 100.00%
P/EPS 43.72 110.05 176.36 18.55 17.43 23.47 43.95 -0.35%
  QoQ % -60.27% -37.60% 850.73% 6.43% -25.73% -46.60% -
  Horiz. % 99.48% 250.40% 401.27% 42.21% 39.66% 53.40% 100.00%
EY 2.29 0.91 0.57 5.39 5.74 4.26 2.28 0.29%
  QoQ % 151.65% 59.65% -89.42% -6.10% 34.74% 86.84% -
  Horiz. % 100.44% 39.91% 25.00% 236.40% 251.75% 186.84% 100.00%
DY 2.50 0.00 0.00 4.88 2.27 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 114.98% 0.00% 0.00% -
  Horiz. % 110.13% 0.00% 0.00% 214.98% 100.00% - -
P/NAPS 1.59 1.86 1.86 1.98 1.66 1.71 1.68 -3.61%
  QoQ % -14.52% 0.00% -6.06% 19.28% -2.92% 1.79% -
  Horiz. % 94.64% 110.71% 110.71% 117.86% 98.81% 101.79% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 23/02/18 24/11/17 29/08/17 26/05/17 - 18/11/16 -
Price 2.9500 3.7500 3.8100 4.0600 3.8700 3.5200 3.4500 -
P/RPS 6.60 14.24 33.92 3.44 3.67 4.82 9.41 -21.08%
  QoQ % -53.65% -58.02% 886.05% -6.27% -23.86% -48.78% -
  Horiz. % 70.14% 151.33% 360.47% 36.56% 39.00% 51.22% 100.00%
P/EPS 40.30 110.94 173.18 18.37 19.16 23.47 42.59 -3.62%
  QoQ % -63.67% -35.94% 842.73% -4.12% -18.36% -44.89% -
  Horiz. % 94.62% 260.48% 406.62% 43.13% 44.99% 55.11% 100.00%
EY 2.48 0.90 0.58 5.44 5.22 4.26 2.35 3.66%
  QoQ % 175.56% 55.17% -89.34% 4.21% 22.54% 81.28% -
  Horiz. % 105.53% 38.30% 24.68% 231.49% 222.13% 181.28% 100.00%
DY 2.71 0.00 0.00 4.93 2.07 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 138.16% 0.00% 0.00% -
  Horiz. % 130.92% 0.00% 0.00% 238.16% 100.00% - -
P/NAPS 1.47 1.88 1.82 1.96 1.83 1.71 1.63 -6.66%
  QoQ % -21.81% 3.30% -7.14% 7.10% 7.02% 4.91% -
  Horiz. % 90.18% 115.34% 111.66% 120.25% 112.27% 104.91% 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.
 


 

102  89  387  1718 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295-0.005 
 ARMADA 0.5250.00 
 NETX 0.020.00 
 MLAB 0.0650.00 
 GPACKET-WB 0.3450.00 
 JAG 0.0350.00 
 WCEHB 0.405+0.02 
 XOX 0.0450.00 
 PUC 0.0550.00 
 VELESTO 0.39+0.01 
Partners & Brokers