Highlights

[PTARAS] QoQ Cumulative Quarter Result on 2008-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 07-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Sep-2008  [#1]
Profit Trend QoQ -     -97.83%    YoY -     -93.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 130,295 98,260 68,849 41,301 165,431 119,268 74,989 44.58%
  QoQ % 32.60% 42.72% 66.70% -75.03% 38.71% 59.05% -
  Horiz. % 173.75% 131.03% 91.81% 55.08% 220.61% 159.05% 100.00%
PBT 16,788 9,906 3,797 2,104 32,653 28,698 18,349 -5.76%
  QoQ % 69.47% 160.89% 80.47% -93.56% 13.78% 56.40% -
  Horiz. % 91.49% 53.99% 20.69% 11.47% 177.96% 156.40% 100.00%
Tax -5,318 -4,674 -3,135 -1,587 -8,830 -6,838 -4,110 18.76%
  QoQ % -13.78% -49.09% -97.54% 82.03% -29.13% -66.37% -
  Horiz. % 129.39% 113.72% 76.28% 38.61% 214.84% 166.37% 100.00%
NP 11,470 5,232 662 517 23,823 21,860 14,239 -13.44%
  QoQ % 119.23% 690.33% 28.05% -97.83% 8.98% 53.52% -
  Horiz. % 80.55% 36.74% 4.65% 3.63% 167.31% 153.52% 100.00%
NP to SH 11,470 5,232 662 517 23,823 21,860 14,239 -13.44%
  QoQ % 119.23% 690.33% 28.05% -97.83% 8.98% 53.52% -
  Horiz. % 80.55% 36.74% 4.65% 3.63% 167.31% 153.52% 100.00%
Tax Rate 31.68 % 47.18 % 82.57 % 75.43 % 27.04 % 23.83 % 22.40 % 26.02%
  QoQ % -32.85% -42.86% 9.47% 178.96% 13.47% 6.38% -
  Horiz. % 141.43% 210.62% 368.62% 336.74% 120.71% 106.38% 100.00%
Total Cost 118,825 93,028 68,187 40,784 141,608 97,408 60,750 56.47%
  QoQ % 27.73% 36.43% 67.19% -71.20% 45.38% 60.34% -
  Horiz. % 195.60% 153.13% 112.24% 67.13% 233.10% 160.34% 100.00%
Net Worth 175,659 169,838 170,464 185,258 171,077 168,954 161,588 5.73%
  QoQ % 3.43% -0.37% -7.99% 8.29% 1.26% 4.56% -
  Horiz. % 108.71% 105.11% 105.49% 114.65% 105.87% 104.56% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 8,020 - - - 9,593 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 173.65% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 175,659 169,838 170,464 185,258 171,077 168,954 161,588 5.73%
  QoQ % 3.43% -0.37% -7.99% 8.29% 1.26% 4.56% -
  Horiz. % 108.71% 105.11% 105.49% 114.65% 105.87% 104.56% 100.00%
NOSH 80,209 80,492 82,749 86,166 79,942 80,073 79,994 0.18%
  QoQ % -0.35% -2.73% -3.97% 7.79% -0.16% 0.10% -
  Horiz. % 100.27% 100.62% 103.44% 107.72% 99.94% 100.10% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 8.80 % 5.32 % 0.96 % 1.25 % 14.40 % 18.33 % 18.99 % -40.14%
  QoQ % 65.41% 454.17% -23.20% -91.32% -21.44% -3.48% -
  Horiz. % 46.34% 28.01% 5.06% 6.58% 75.83% 96.52% 100.00%
ROE 6.53 % 3.08 % 0.39 % 0.28 % 13.93 % 12.94 % 8.81 % -18.11%
  QoQ % 112.01% 689.74% 39.29% -97.99% 7.65% 46.88% -
  Horiz. % 74.12% 34.96% 4.43% 3.18% 158.12% 146.88% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 162.44 122.07 83.20 47.93 206.94 148.95 93.74 44.32%
  QoQ % 33.07% 46.72% 73.59% -76.84% 38.93% 58.90% -
  Horiz. % 173.29% 130.22% 88.76% 51.13% 220.76% 158.90% 100.00%
EPS 14.30 6.50 0.80 0.60 29.80 27.30 17.80 -13.59%
  QoQ % 120.00% 712.50% 33.33% -97.99% 9.16% 53.37% -
  Horiz. % 80.34% 36.52% 4.49% 3.37% 167.42% 153.37% 100.00%
DPS 10.00 0.00 0.00 0.00 12.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.33% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.1900 2.1100 2.0600 2.1500 2.1400 2.1100 2.0200 5.54%
  QoQ % 3.79% 2.43% -4.19% 0.47% 1.42% 4.46% -
  Horiz. % 108.42% 104.46% 101.98% 106.44% 105.94% 104.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 78.55 59.24 41.51 24.90 99.74 71.91 45.21 44.57%
  QoQ % 32.60% 42.71% 66.71% -75.04% 38.70% 59.06% -
  Horiz. % 173.74% 131.03% 91.82% 55.08% 220.61% 159.06% 100.00%
EPS 6.92 3.15 0.40 0.31 14.36 13.18 8.58 -13.37%
  QoQ % 119.68% 687.50% 29.03% -97.84% 8.95% 53.61% -
  Horiz. % 80.65% 36.71% 4.66% 3.61% 167.37% 153.61% 100.00%
DPS 4.84 0.00 0.00 0.00 5.78 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.74% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0591 1.0240 1.0277 1.1169 1.0314 1.0186 0.9742 5.73%
  QoQ % 3.43% -0.36% -7.99% 8.29% 1.26% 4.56% -
  Horiz. % 108.71% 105.11% 105.49% 114.65% 105.87% 104.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.3400 1.1000 1.0500 1.3000 1.3400 1.6200 1.8100 -
P/RPS 0.82 0.90 1.26 2.71 0.65 1.09 1.93 -43.51%
  QoQ % -8.89% -28.57% -53.51% 316.92% -40.37% -43.52% -
  Horiz. % 42.49% 46.63% 65.28% 140.41% 33.68% 56.48% 100.00%
P/EPS 9.37 16.92 131.25 216.67 4.50 5.93 10.17 -5.32%
  QoQ % -44.62% -87.11% -39.42% 4,714.89% -24.11% -41.69% -
  Horiz. % 92.13% 166.37% 1,290.56% 2,130.48% 44.25% 58.31% 100.00%
EY 10.67 5.91 0.76 0.46 22.24 16.85 9.83 5.62%
  QoQ % 80.54% 677.63% 65.22% -97.93% 31.99% 71.41% -
  Horiz. % 108.55% 60.12% 7.73% 4.68% 226.25% 171.41% 100.00%
DY 7.46 0.00 0.00 0.00 8.96 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.26% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.61 0.52 0.51 0.60 0.63 0.77 0.90 -22.86%
  QoQ % 17.31% 1.96% -15.00% -4.76% -18.18% -14.44% -
  Horiz. % 67.78% 57.78% 56.67% 66.67% 70.00% 85.56% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 08/05/09 06/02/09 07/11/08 28/08/08 09/05/08 15/02/08 -
Price 1.4800 1.2500 1.0300 1.1400 1.3700 1.5300 1.7400 -
P/RPS 0.91 1.02 1.24 2.38 0.66 1.03 1.86 -37.94%
  QoQ % -10.78% -17.74% -47.90% 260.61% -35.92% -44.62% -
  Horiz. % 48.92% 54.84% 66.67% 127.96% 35.48% 55.38% 100.00%
P/EPS 10.35 19.23 128.75 190.00 4.60 5.60 9.78 3.85%
  QoQ % -46.18% -85.06% -32.24% 4,030.43% -17.86% -42.74% -
  Horiz. % 105.83% 196.63% 1,316.46% 1,942.74% 47.03% 57.26% 100.00%
EY 9.66 5.20 0.78 0.53 21.75 17.84 10.23 -3.75%
  QoQ % 85.77% 566.67% 47.17% -97.56% 21.92% 74.39% -
  Horiz. % 94.43% 50.83% 7.62% 5.18% 212.61% 174.39% 100.00%
DY 6.76 0.00 0.00 0.00 8.76 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 77.17% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.68 0.59 0.50 0.53 0.64 0.73 0.86 -14.50%
  QoQ % 15.25% 18.00% -5.66% -17.19% -12.33% -15.12% -
  Horiz. % 79.07% 68.60% 58.14% 61.63% 74.42% 84.88% 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.
 


 

204  115  442  1501 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 KHEESAN 0.525+0.045 
 NEXGRAM 0.010.00 
 TDM 0.265+0.02 
 EKOVEST 0.800.00 
 RSAWIT 0.295+0.02 
 HSI-C7K 0.255+0.015 
 SAPNRG 0.2650.00 
 DOLPHIN 0.15+0.015 
 KNM-WB 0.075-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers