Highlights

[PTARAS] QoQ Cumulative Quarter Result on 2010-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 04-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Sep-2010  [#1]
Profit Trend QoQ -     -57.56%    YoY -     82.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 125,936 80,030 48,601 23,212 105,731 84,461 58,107 67.71%
  QoQ % 57.36% 64.67% 109.38% -78.05% 25.18% 45.35% -
  Horiz. % 216.73% 137.73% 83.64% 39.95% 181.96% 145.35% 100.00%
PBT 39,657 26,342 19,608 9,896 26,048 17,103 11,460 129.30%
  QoQ % 50.55% 34.34% 98.14% -62.01% 52.30% 49.24% -
  Horiz. % 346.05% 229.86% 171.10% 86.35% 227.29% 149.24% 100.00%
Tax -7,202 -4,070 -2,568 -1,095 -5,311 -3,991 -2,602 97.50%
  QoQ % -76.95% -58.49% -134.52% 79.38% -33.07% -53.38% -
  Horiz. % 276.79% 156.42% 98.69% 42.08% 204.11% 153.38% 100.00%
NP 32,455 22,272 17,040 8,801 20,737 13,112 8,858 138.23%
  QoQ % 45.72% 30.70% 93.61% -57.56% 58.15% 48.02% -
  Horiz. % 366.39% 251.43% 192.37% 99.36% 234.10% 148.02% 100.00%
NP to SH 32,455 22,272 17,040 8,801 20,737 13,112 8,858 138.23%
  QoQ % 45.72% 30.70% 93.61% -57.56% 58.15% 48.02% -
  Horiz. % 366.39% 251.43% 192.37% 99.36% 234.10% 148.02% 100.00%
Tax Rate 18.16 % 15.45 % 13.10 % 11.07 % 20.39 % 23.34 % 22.71 % -13.88%
  QoQ % 17.54% 17.94% 18.34% -45.71% -12.64% 2.77% -
  Horiz. % 79.96% 68.03% 57.68% 48.75% 89.78% 102.77% 100.00%
Total Cost 93,481 57,758 31,561 14,411 84,994 71,349 49,249 53.48%
  QoQ % 61.85% 83.00% 119.01% -83.04% 19.12% 44.87% -
  Horiz. % 189.81% 117.28% 64.08% 29.26% 172.58% 144.87% 100.00%
Net Worth 220,373 209,901 204,000 199,222 190,556 182,288 179,575 14.67%
  QoQ % 4.99% 2.89% 2.40% 4.55% 4.54% 1.51% -
  Horiz. % 122.72% 116.89% 113.60% 110.94% 106.11% 101.51% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 15,225 - - - 12,009 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.78% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 46.91 % - % - % - % 57.92 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.99% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 220,373 209,901 204,000 199,222 190,556 182,288 179,575 14.67%
  QoQ % 4.99% 2.89% 2.40% 4.55% 4.54% 1.51% -
  Horiz. % 122.72% 116.89% 113.60% 110.94% 106.11% 101.51% 100.00%
NOSH 80,135 80,115 80,000 80,009 80,065 79,951 80,527 -0.33%
  QoQ % 0.03% 0.14% -0.01% -0.07% 0.14% -0.72% -
  Horiz. % 99.51% 99.49% 99.35% 99.36% 99.43% 99.28% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/09/14 31/12/09 CAGR
NP Margin 25.77 % 27.83 % 35.06 % 37.92 % 19.61 % 15.52 % 15.24 % 42.07%
  QoQ % -7.40% -20.62% -7.54% 93.37% 26.35% 1.84% -
  Horiz. % 169.09% 182.61% 230.05% 248.82% 128.67% 101.84% 100.00%
ROE 14.73 % 10.61 % 8.35 % 4.42 % 10.88 % 7.19 % 4.93 % 107.86%
  QoQ % 38.83% 27.07% 88.91% -59.38% 51.32% 45.84% -
  Horiz. % 298.78% 215.21% 169.37% 89.66% 220.69% 145.84% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 157.15 99.89 60.75 29.01 132.06 105.64 72.16 68.25%
  QoQ % 57.32% 64.43% 109.41% -78.03% 25.01% 46.40% -
  Horiz. % 217.78% 138.43% 84.19% 40.20% 183.01% 146.40% 100.00%
EPS 40.50 27.80 21.30 11.00 25.90 16.40 11.00 139.01%
  QoQ % 45.68% 30.52% 93.64% -57.53% 57.93% 49.09% -
  Horiz. % 368.18% 252.73% 193.64% 100.00% 235.45% 149.09% 100.00%
DPS 19.00 0.00 0.00 0.00 15.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.67% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.7500 2.6200 2.5500 2.4900 2.3800 2.2800 2.2300 15.04%
  QoQ % 4.96% 2.75% 2.41% 4.62% 4.39% 2.24% -
  Horiz. % 123.32% 117.49% 114.35% 111.66% 106.73% 102.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 75.93 48.25 29.30 13.99 63.75 50.92 35.03 67.72%
  QoQ % 57.37% 64.68% 109.44% -78.05% 25.20% 45.36% -
  Horiz. % 216.76% 137.74% 83.64% 39.94% 181.99% 145.36% 100.00%
EPS 19.57 13.43 10.27 5.31 12.50 7.91 5.34 138.27%
  QoQ % 45.72% 30.77% 93.41% -57.52% 58.03% 48.13% -
  Horiz. % 366.48% 251.50% 192.32% 99.44% 234.08% 148.13% 100.00%
DPS 9.18 0.00 0.00 0.00 7.24 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.80% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.3286 1.2655 1.2299 1.2011 1.1489 1.0990 1.0827 14.66%
  QoQ % 4.99% 2.89% 2.40% 4.54% 4.54% 1.51% -
  Horiz. % 122.71% 116.88% 113.60% 110.94% 106.11% 101.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.3500 2.0700 1.9100 1.8300 1.6700 1.6000 1.3200 -
P/RPS 1.50 2.07 3.14 6.31 1.26 1.51 1.83 -12.45%
  QoQ % -27.54% -34.08% -50.24% 400.79% -16.56% -17.49% -
  Horiz. % 81.97% 113.11% 171.58% 344.81% 68.85% 82.51% 100.00%
P/EPS 5.80 7.45 8.97 16.64 6.45 9.76 12.00 -38.49%
  QoQ % -22.15% -16.95% -46.09% 157.98% -33.91% -18.67% -
  Horiz. % 48.33% 62.08% 74.75% 138.67% 53.75% 81.33% 100.00%
EY 17.23 13.43 11.15 6.01 15.51 10.25 8.33 62.56%
  QoQ % 28.29% 20.45% 85.52% -61.25% 51.32% 23.05% -
  Horiz. % 206.84% 161.22% 133.85% 72.15% 186.19% 123.05% 100.00%
DY 8.09 0.00 0.00 0.00 8.98 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.09% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.85 0.79 0.75 0.73 0.70 0.70 0.59 27.64%
  QoQ % 7.59% 5.33% 2.74% 4.29% 0.00% 18.64% -
  Horiz. % 144.07% 133.90% 127.12% 123.73% 118.64% 118.64% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 06/05/11 10/02/11 04/11/10 26/08/10 07/05/10 05/02/10 -
Price 2.2000 2.3100 2.0700 2.0300 1.6700 1.5800 1.6100 -
P/RPS 1.40 2.31 3.41 7.00 1.26 1.50 2.23 -26.74%
  QoQ % -39.39% -32.26% -51.29% 455.56% -16.00% -32.74% -
  Horiz. % 62.78% 103.59% 152.91% 313.90% 56.50% 67.26% 100.00%
P/EPS 5.43 8.31 9.72 18.45 6.45 9.63 14.64 -48.47%
  QoQ % -34.66% -14.51% -47.32% 186.05% -33.02% -34.22% -
  Horiz. % 37.09% 56.76% 66.39% 126.02% 44.06% 65.78% 100.00%
EY 18.41 12.03 10.29 5.42 15.51 10.38 6.83 94.03%
  QoQ % 53.03% 16.91% 89.85% -65.05% 49.42% 51.98% -
  Horiz. % 269.55% 176.13% 150.66% 79.36% 227.09% 151.98% 100.00%
DY 8.64 0.00 0.00 0.00 8.98 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.21% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.80 0.88 0.81 0.82 0.70 0.69 0.72 7.30%
  QoQ % -9.09% 8.64% -1.22% 17.14% 1.45% -4.17% -
  Horiz. % 111.11% 122.22% 112.50% 113.89% 97.22% 95.83% 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
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

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