Highlights

[PTARAS] QoQ Cumulative Quarter Result on 2013-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 15-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     -79.85%    YoY -     -26.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 201,907 140,161 91,272 43,380 172,845 122,139 79,705 86.14%
  QoQ % 44.05% 53.56% 110.40% -74.90% 41.51% 53.24% -
  Horiz. % 253.32% 175.85% 114.51% 54.43% 216.86% 153.24% 100.00%
PBT 71,164 45,706 32,025 14,130 67,152 47,137 29,492 80.19%
  QoQ % 55.70% 42.72% 126.65% -78.96% 42.46% 59.83% -
  Horiz. % 241.30% 154.98% 108.59% 47.91% 227.70% 159.83% 100.00%
Tax -16,927 -12,173 -7,754 -3,586 -14,835 -10,973 -6,961 81.13%
  QoQ % -39.05% -56.99% -116.23% 75.83% -35.20% -57.64% -
  Horiz. % 243.17% 174.87% 111.39% 51.52% 213.12% 157.64% 100.00%
NP 54,237 33,533 24,271 10,544 52,317 36,164 22,531 79.90%
  QoQ % 61.74% 38.16% 130.19% -79.85% 44.67% 60.51% -
  Horiz. % 240.72% 148.83% 107.72% 46.80% 232.20% 160.51% 100.00%
NP to SH 54,237 33,533 24,271 10,544 52,317 36,164 22,531 79.90%
  QoQ % 61.74% 38.16% 130.19% -79.85% 44.67% 60.51% -
  Horiz. % 240.72% 148.83% 107.72% 46.80% 232.20% 160.51% 100.00%
Tax Rate 23.79 % 26.63 % 24.21 % 25.38 % 22.09 % 23.28 % 23.60 % 0.54%
  QoQ % -10.66% 10.00% -4.61% 14.89% -5.11% -1.36% -
  Horiz. % 100.81% 112.84% 102.58% 107.54% 93.60% 98.64% 100.00%
Total Cost 147,670 106,628 67,001 32,836 120,528 85,975 57,174 88.57%
  QoQ % 38.49% 59.14% 104.05% -72.76% 40.19% 50.37% -
  Horiz. % 258.28% 186.50% 117.19% 57.43% 210.81% 150.37% 100.00%
Net Worth 307,182 301,636 284,226 282,770 271,599 267,229 240,333 17.83%
  QoQ % 1.84% 6.13% 0.51% 4.11% 1.64% 11.19% -
  Horiz. % 127.82% 125.51% 118.26% 117.66% 113.01% 111.19% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 23,998 9,626 - - 20,029 8,000 - -
  QoQ % 149.29% 0.00% 0.00% 0.00% 150.34% 0.00% -
  Horiz. % 299.95% 120.32% 0.00% 0.00% 250.34% 100.00% -
Div Payout % 44.25 % 28.71 % - % - % 38.28 % 22.12 % - % -
  QoQ % 54.13% 0.00% 0.00% 0.00% 73.06% 0.00% -
  Horiz. % 200.05% 129.79% 0.00% 0.00% 173.06% 100.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 307,182 301,636 284,226 282,770 271,599 267,229 240,333 17.83%
  QoQ % 1.84% 6.13% 0.51% 4.11% 1.64% 11.19% -
  Horiz. % 127.82% 125.51% 118.26% 117.66% 113.01% 111.19% 100.00%
NOSH 159,991 160,444 159,677 79,878 80,117 80,008 80,111 58.79%
  QoQ % -0.28% 0.48% 99.90% -0.30% 0.14% -0.13% -
  Horiz. % 199.71% 200.28% 199.32% 99.71% 100.01% 99.87% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 26.86 % 23.92 % 26.59 % 24.31 % 30.27 % 29.61 % 28.27 % -3.36%
  QoQ % 12.29% -10.04% 9.38% -19.69% 2.23% 4.74% -
  Horiz. % 95.01% 84.61% 94.06% 85.99% 107.07% 104.74% 100.00%
ROE 17.66 % 11.12 % 8.54 % 3.73 % 19.26 % 13.53 % 9.37 % 52.76%
  QoQ % 58.81% 30.21% 128.95% -80.63% 42.35% 44.40% -
  Horiz. % 188.47% 118.68% 91.14% 39.81% 205.55% 144.40% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 126.20 87.36 57.16 54.31 215.74 152.66 99.49 17.23%
  QoQ % 44.46% 52.83% 5.25% -74.83% 41.32% 53.44% -
  Horiz. % 126.85% 87.81% 57.45% 54.59% 216.85% 153.44% 100.00%
EPS 33.90 20.90 15.20 13.20 65.30 45.20 14.00 80.61%
  QoQ % 62.20% 37.50% 15.15% -79.79% 44.47% 222.86% -
  Horiz. % 242.14% 149.29% 108.57% 94.29% 466.43% 322.86% 100.00%
DPS 15.00 6.00 0.00 0.00 25.00 10.00 0.00 -
  QoQ % 150.00% 0.00% 0.00% 0.00% 150.00% 0.00% -
  Horiz. % 150.00% 60.00% 0.00% 0.00% 250.00% 100.00% -
NAPS 1.9200 1.8800 1.7800 3.5400 3.3900 3.3400 3.0000 -25.80%
  QoQ % 2.13% 5.62% -49.72% 4.42% 1.50% 11.33% -
  Horiz. % 64.00% 62.67% 59.33% 118.00% 113.00% 111.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 121.73 84.50 55.03 26.15 104.21 73.64 48.05 86.16%
  QoQ % 44.06% 53.55% 110.44% -74.91% 41.51% 53.26% -
  Horiz. % 253.34% 175.86% 114.53% 54.42% 216.88% 153.26% 100.00%
EPS 32.70 20.22 14.63 6.36 31.54 21.80 13.58 79.94%
  QoQ % 61.72% 38.21% 130.03% -79.84% 44.68% 60.53% -
  Horiz. % 240.80% 148.90% 107.73% 46.83% 232.25% 160.53% 100.00%
DPS 14.47 5.80 0.00 0.00 12.08 4.82 0.00 -
  QoQ % 149.48% 0.00% 0.00% 0.00% 150.62% 0.00% -
  Horiz. % 300.21% 120.33% 0.00% 0.00% 250.62% 100.00% -
NAPS 1.8520 1.8186 1.7136 1.7048 1.6375 1.6111 1.4490 17.83%
  QoQ % 1.84% 6.13% 0.52% 4.11% 1.64% 11.19% -
  Horiz. % 127.81% 125.51% 118.26% 117.65% 113.01% 111.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 4.4000 3.0900 2.8600 5.8600 4.8200 2.9600 3.0800 -
P/RPS 3.49 3.54 5.00 10.79 2.23 1.94 3.10 8.24%
  QoQ % -1.41% -29.20% -53.66% 383.86% 14.95% -37.42% -
  Horiz. % 112.58% 114.19% 161.29% 348.06% 71.94% 62.58% 100.00%
P/EPS 12.98 14.78 18.82 44.39 7.38 6.55 10.95 12.04%
  QoQ % -12.18% -21.47% -57.60% 501.49% 12.67% -40.18% -
  Horiz. % 118.54% 134.98% 171.87% 405.39% 67.40% 59.82% 100.00%
EY 7.70 6.76 5.31 2.25 13.55 15.27 9.13 -10.76%
  QoQ % 13.91% 27.31% 136.00% -83.39% -11.26% 67.25% -
  Horiz. % 84.34% 74.04% 58.16% 24.64% 148.41% 167.25% 100.00%
DY 3.41 1.94 0.00 0.00 5.19 3.38 0.00 -
  QoQ % 75.77% 0.00% 0.00% 0.00% 53.55% 0.00% -
  Horiz. % 100.89% 57.40% 0.00% 0.00% 153.55% 100.00% -
P/NAPS 2.29 1.64 1.61 1.66 1.42 0.89 1.03 70.60%
  QoQ % 39.63% 1.86% -3.01% 16.90% 59.55% -13.59% -
  Horiz. % 222.33% 159.22% 156.31% 161.17% 137.86% 86.41% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 21/05/14 12/02/14 15/11/13 27/08/13 17/05/13 18/02/13 -
Price 4.4400 4.0700 2.8500 6.3000 5.2400 3.7700 2.9300 -
P/RPS 3.52 4.66 4.99 11.60 2.43 2.47 2.94 12.79%
  QoQ % -24.46% -6.61% -56.98% 377.37% -1.62% -15.99% -
  Horiz. % 119.73% 158.50% 169.73% 394.56% 82.65% 84.01% 100.00%
P/EPS 13.10 19.47 18.75 47.73 8.02 8.34 10.42 16.53%
  QoQ % -32.72% 3.84% -60.72% 495.14% -3.84% -19.96% -
  Horiz. % 125.72% 186.85% 179.94% 458.06% 76.97% 80.04% 100.00%
EY 7.64 5.14 5.33 2.10 12.46 11.99 9.60 -14.16%
  QoQ % 48.64% -3.56% 153.81% -83.15% 3.92% 24.90% -
  Horiz. % 79.58% 53.54% 55.52% 21.87% 129.79% 124.90% 100.00%
DY 3.38 1.47 0.00 0.00 4.77 2.65 0.00 -
  QoQ % 129.93% 0.00% 0.00% 0.00% 80.00% 0.00% -
  Horiz. % 127.55% 55.47% 0.00% 0.00% 180.00% 100.00% -
P/NAPS 2.31 2.16 1.60 1.78 1.55 1.13 0.98 77.39%
  QoQ % 6.94% 35.00% -10.11% 14.84% 37.17% 15.31% -
  Horiz. % 235.71% 220.41% 163.27% 181.63% 158.16% 115.31% 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.
 


 

344  321  538  1093 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.52-0.005 
 HSI-H8F 0.34-0.005 
 MLAB 0.06-0.005 
 BORNOIL 0.0450.00 
 HSI-C7K 0.375+0.01 
 NETX 0.025+0.005 
 HHGROUP 0.06-0.015 
 TRIVE 0.015+0.005 
 VELESTO 0.39+0.01 
Partners & Brokers