Highlights

[PTARAS] QoQ Cumulative Quarter Result on 2009-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 06-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Sep-2009  [#1]
Profit Trend QoQ -     -58.03%    YoY -     831.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 105,731 84,461 58,107 31,890 130,295 98,260 68,849 33.21%
  QoQ % 25.18% 45.35% 82.21% -75.52% 32.60% 42.72% -
  Horiz. % 153.57% 122.68% 84.40% 46.32% 189.25% 142.72% 100.00%
PBT 26,048 17,103 11,460 6,288 16,788 9,906 3,797 262.32%
  QoQ % 52.30% 49.24% 82.25% -62.54% 69.47% 160.89% -
  Horiz. % 686.02% 450.43% 301.82% 165.60% 442.14% 260.89% 100.00%
Tax -5,311 -3,991 -2,602 -1,474 -5,318 -4,674 -3,135 42.25%
  QoQ % -33.07% -53.38% -76.53% 72.28% -13.78% -49.09% -
  Horiz. % 169.41% 127.30% 83.00% 47.02% 169.63% 149.09% 100.00%
NP 20,737 13,112 8,858 4,814 11,470 5,232 662 900.00%
  QoQ % 58.15% 48.02% 84.00% -58.03% 119.23% 690.33% -
  Horiz. % 3,132.48% 1,980.66% 1,338.07% 727.19% 1,732.63% 790.33% 100.00%
NP to SH 20,737 13,112 8,858 4,814 11,470 5,232 662 900.00%
  QoQ % 58.15% 48.02% 84.00% -58.03% 119.23% 690.33% -
  Horiz. % 3,132.48% 1,980.66% 1,338.07% 727.19% 1,732.63% 790.33% 100.00%
Tax Rate 20.39 % 23.34 % 22.71 % 23.44 % 31.68 % 47.18 % 82.57 % -60.74%
  QoQ % -12.64% 2.77% -3.11% -26.01% -32.85% -42.86% -
  Horiz. % 24.69% 28.27% 27.50% 28.39% 38.37% 57.14% 100.00%
Total Cost 84,994 71,349 49,249 27,076 118,825 93,028 68,187 15.87%
  QoQ % 19.12% 44.87% 81.89% -77.21% 27.73% 36.43% -
  Horiz. % 124.65% 104.64% 72.23% 39.71% 174.26% 136.43% 100.00%
Net Worth 190,556 182,288 179,575 180,524 175,659 169,838 170,464 7.73%
  QoQ % 4.54% 1.51% -0.53% 2.77% 3.43% -0.37% -
  Horiz. % 111.79% 106.94% 105.34% 105.90% 103.05% 99.63% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 12,009 - - - 8,020 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 149.73% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 57.92 % - % - % - % 69.93 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.83% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 190,556 182,288 179,575 180,524 175,659 169,838 170,464 7.73%
  QoQ % 4.54% 1.51% -0.53% 2.77% 3.43% -0.37% -
  Horiz. % 111.79% 106.94% 105.34% 105.90% 103.05% 99.63% 100.00%
NOSH 80,065 79,951 80,527 80,233 80,209 80,492 82,749 -2.18%
  QoQ % 0.14% -0.72% 0.37% 0.03% -0.35% -2.73% -
  Horiz. % 96.76% 96.62% 97.31% 96.96% 96.93% 97.27% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 19.61 % 15.52 % 15.24 % 15.10 % 8.80 % 5.32 % 0.96 % 651.40%
  QoQ % 26.35% 1.84% 0.93% 71.59% 65.41% 454.17% -
  Horiz. % 2,042.71% 1,616.67% 1,587.50% 1,572.92% 916.67% 554.17% 100.00%
ROE 10.88 % 7.19 % 4.93 % 2.67 % 6.53 % 3.08 % 0.39 % 825.46%
  QoQ % 51.32% 45.84% 84.64% -59.11% 112.01% 689.74% -
  Horiz. % 2,789.74% 1,843.59% 1,264.10% 684.62% 1,674.36% 789.74% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 132.06 105.64 72.16 39.75 162.44 122.07 83.20 36.19%
  QoQ % 25.01% 46.40% 81.53% -75.53% 33.07% 46.72% -
  Horiz. % 158.73% 126.97% 86.73% 47.78% 195.24% 146.72% 100.00%
EPS 25.90 16.40 11.00 6.00 14.30 6.50 0.80 922.29%
  QoQ % 57.93% 49.09% 83.33% -58.04% 120.00% 712.50% -
  Horiz. % 3,237.50% 2,050.00% 1,375.00% 750.00% 1,787.50% 812.50% 100.00%
DPS 15.00 0.00 0.00 0.00 10.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.3800 2.2800 2.2300 2.2500 2.1900 2.1100 2.0600 10.13%
  QoQ % 4.39% 2.24% -0.89% 2.74% 3.79% 2.43% -
  Horiz. % 115.53% 110.68% 108.25% 109.22% 106.31% 102.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 63.75 50.92 35.03 19.23 78.55 59.24 41.51 33.22%
  QoQ % 25.20% 45.36% 82.16% -75.52% 32.60% 42.71% -
  Horiz. % 153.58% 122.67% 84.39% 46.33% 189.23% 142.71% 100.00%
EPS 12.50 7.91 5.34 2.90 6.92 3.15 0.40 898.40%
  QoQ % 58.03% 48.13% 84.14% -58.09% 119.68% 687.50% -
  Horiz. % 3,125.00% 1,977.50% 1,335.00% 725.00% 1,730.00% 787.50% 100.00%
DPS 7.24 0.00 0.00 0.00 4.84 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 149.59% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.1489 1.0990 1.0827 1.0884 1.0591 1.0240 1.0277 7.74%
  QoQ % 4.54% 1.51% -0.52% 2.77% 3.43% -0.36% -
  Horiz. % 111.79% 106.94% 105.35% 105.91% 103.06% 99.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.6700 1.6000 1.3200 1.4100 1.3400 1.1000 1.0500 -
P/RPS 1.26 1.51 1.83 3.55 0.82 0.90 1.26 -
  QoQ % -16.56% -17.49% -48.45% 332.93% -8.89% -28.57% -
  Horiz. % 100.00% 119.84% 145.24% 281.75% 65.08% 71.43% 100.00%
P/EPS 6.45 9.76 12.00 23.50 9.37 16.92 131.25 -86.66%
  QoQ % -33.91% -18.67% -48.94% 150.80% -44.62% -87.11% -
  Horiz. % 4.91% 7.44% 9.14% 17.90% 7.14% 12.89% 100.00%
EY 15.51 10.25 8.33 4.26 10.67 5.91 0.76 650.93%
  QoQ % 51.32% 23.05% 95.54% -60.07% 80.54% 677.63% -
  Horiz. % 2,040.79% 1,348.68% 1,096.05% 560.53% 1,403.95% 777.63% 100.00%
DY 8.98 0.00 0.00 0.00 7.46 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.38% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.70 0.70 0.59 0.63 0.61 0.52 0.51 23.58%
  QoQ % 0.00% 18.64% -6.35% 3.28% 17.31% 1.96% -
  Horiz. % 137.25% 137.25% 115.69% 123.53% 119.61% 101.96% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 07/05/10 05/02/10 06/11/09 28/08/09 08/05/09 06/02/09 -
Price 1.6700 1.5800 1.6100 1.4800 1.4800 1.2500 1.0300 -
P/RPS 1.26 1.50 2.23 3.72 0.91 1.02 1.24 1.08%
  QoQ % -16.00% -32.74% -40.05% 308.79% -10.78% -17.74% -
  Horiz. % 101.61% 120.97% 179.84% 300.00% 73.39% 82.26% 100.00%
P/EPS 6.45 9.63 14.64 24.67 10.35 19.23 128.75 -86.48%
  QoQ % -33.02% -34.22% -40.66% 138.36% -46.18% -85.06% -
  Horiz. % 5.01% 7.48% 11.37% 19.16% 8.04% 14.94% 100.00%
EY 15.51 10.38 6.83 4.05 9.66 5.20 0.78 638.00%
  QoQ % 49.42% 51.98% 68.64% -58.07% 85.77% 566.67% -
  Horiz. % 1,988.46% 1,330.77% 875.64% 519.23% 1,238.46% 666.67% 100.00%
DY 8.98 0.00 0.00 0.00 6.76 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 132.84% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.70 0.69 0.72 0.66 0.68 0.59 0.50 25.22%
  QoQ % 1.45% -4.17% 9.09% -2.94% 15.25% 18.00% -
  Horiz. % 140.00% 138.00% 144.00% 132.00% 136.00% 118.00% 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