Highlights

[PTARAS] QoQ Cumulative Quarter Result on 2017-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 24-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Sep-2017  [#1]
Profit Trend QoQ -     -89.64%    YoY -     -71.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 95,912 73,764 43,453 19,178 193,737 172,077 119,507 -13.67%
  QoQ % 30.03% 69.76% 126.58% -90.10% 12.59% 43.99% -
  Horiz. % 80.26% 61.72% 36.36% 16.05% 162.11% 143.99% 100.00%
PBT 20,706 17,109 6,439 3,882 42,422 41,586 30,727 -23.19%
  QoQ % 21.02% 165.71% 65.87% -90.85% 2.01% 35.34% -
  Horiz. % 67.39% 55.68% 20.96% 12.63% 138.06% 135.34% 100.00%
Tax -5,607 -5,028 -862 -126 -6,175 -8,611 -6,205 -6.55%
  QoQ % -11.52% -483.29% -584.13% 97.96% 28.29% -38.78% -
  Horiz. % 90.36% 81.03% 13.89% 2.03% 99.52% 138.78% 100.00%
NP 15,099 12,081 5,577 3,756 36,247 32,975 24,522 -27.69%
  QoQ % 24.98% 116.62% 48.48% -89.64% 9.92% 34.47% -
  Horiz. % 61.57% 49.27% 22.74% 15.32% 147.81% 134.47% 100.00%
NP to SH 15,099 12,081 5,577 3,756 36,247 32,975 24,522 -27.69%
  QoQ % 24.98% 116.62% 48.48% -89.64% 9.92% 34.47% -
  Horiz. % 61.57% 49.27% 22.74% 15.32% 147.81% 134.47% 100.00%
Tax Rate 27.08 % 29.39 % 13.39 % 3.25 % 14.56 % 20.71 % 20.19 % 21.69%
  QoQ % -7.86% 119.49% 312.00% -77.68% -29.70% 2.58% -
  Horiz. % 134.13% 145.57% 66.32% 16.10% 72.11% 102.58% 100.00%
Total Cost 80,813 61,683 37,876 15,422 157,490 139,102 94,985 -10.24%
  QoQ % 31.01% 62.86% 145.60% -90.21% 13.22% 46.45% -
  Horiz. % 85.08% 64.94% 39.88% 16.24% 165.81% 146.45% 100.00%
Net Worth 323,844 331,758 329,980 356,819 339,508 346,074 336,768 -2.58%
  QoQ % -2.39% 0.54% -7.52% 5.10% -1.90% 2.76% -
  Horiz. % 96.16% 98.51% 97.98% 105.95% 100.81% 102.76% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 33,045 13,204 - - 32,802 13,059 - -
  QoQ % 150.26% 0.00% 0.00% 0.00% 151.18% 0.00% -
  Horiz. % 253.04% 101.11% 0.00% 0.00% 251.18% 100.00% -
Div Payout % 218.86 % 109.30 % - % - % 90.50 % 39.60 % - % -
  QoQ % 100.24% 0.00% 0.00% 0.00% 128.54% 0.00% -
  Horiz. % 552.68% 276.01% 0.00% 0.00% 228.54% 100.00% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 323,844 331,758 329,980 356,819 339,508 346,074 336,768 -2.58%
  QoQ % -2.39% 0.54% -7.52% 5.10% -1.90% 2.76% -
  Horiz. % 96.16% 98.51% 97.98% 105.95% 100.81% 102.76% 100.00%
NOSH 165,227 165,054 164,990 170,727 164,013 163,242 163,480 0.71%
  QoQ % 0.10% 0.04% -3.36% 4.09% 0.47% -0.15% -
  Horiz. % 101.07% 100.96% 100.92% 104.43% 100.33% 99.85% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 15.74 % 16.38 % 12.83 % 19.58 % 18.71 % 19.16 % 20.52 % -16.25%
  QoQ % -3.91% 27.67% -34.47% 4.65% -2.35% -6.63% -
  Horiz. % 76.71% 79.82% 62.52% 95.42% 91.18% 93.37% 100.00%
ROE 4.66 % 3.64 % 1.69 % 1.05 % 10.68 % 9.53 % 7.28 % -25.79%
  QoQ % 28.02% 115.38% 60.95% -90.17% 12.07% 30.91% -
  Horiz. % 64.01% 50.00% 23.21% 14.42% 146.70% 130.91% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 58.05 44.69 26.34 11.23 118.12 105.41 73.10 -14.28%
  QoQ % 29.89% 69.67% 134.55% -90.49% 12.06% 44.20% -
  Horiz. % 79.41% 61.14% 36.03% 15.36% 161.59% 144.20% 100.00%
EPS 9.10 7.30 3.40 2.20 22.10 20.20 15.00 -28.40%
  QoQ % 24.66% 114.71% 54.55% -90.05% 9.41% 34.67% -
  Horiz. % 60.67% 48.67% 22.67% 14.67% 147.33% 134.67% 100.00%
DPS 20.00 8.00 0.00 0.00 20.00 8.00 0.00 -
  QoQ % 150.00% 0.00% 0.00% 0.00% 150.00% 0.00% -
  Horiz. % 250.00% 100.00% 0.00% 0.00% 250.00% 100.00% -
NAPS 1.9600 2.0100 2.0000 2.0900 2.0700 2.1200 2.0600 -3.27%
  QoQ % -2.49% 0.50% -4.31% 0.97% -2.36% 2.91% -
  Horiz. % 95.15% 97.57% 97.09% 101.46% 100.49% 102.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 57.83 44.47 26.20 11.56 116.80 103.75 72.05 -13.67%
  QoQ % 30.04% 69.73% 126.64% -90.10% 12.58% 44.00% -
  Horiz. % 80.26% 61.72% 36.36% 16.04% 162.11% 144.00% 100.00%
EPS 9.10 7.28 3.36 2.26 21.85 19.88 14.78 -27.69%
  QoQ % 25.00% 116.67% 48.67% -89.66% 9.91% 34.51% -
  Horiz. % 61.57% 49.26% 22.73% 15.29% 147.83% 134.51% 100.00%
DPS 19.92 7.96 0.00 0.00 19.78 7.87 0.00 -
  QoQ % 150.25% 0.00% 0.00% 0.00% 151.33% 0.00% -
  Horiz. % 253.11% 101.14% 0.00% 0.00% 251.33% 100.00% -
NAPS 1.9525 2.0002 1.9895 2.1513 2.0469 2.0865 2.0304 -2.58%
  QoQ % -2.38% 0.54% -7.52% 5.10% -1.90% 2.76% -
  Horiz. % 96.16% 98.51% 97.99% 105.95% 100.81% 102.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.6100 3.2000 3.7200 3.8800 4.1000 3.5200 3.5200 -
P/RPS 4.50 7.16 14.12 34.54 3.47 3.34 4.82 -4.49%
  QoQ % -37.15% -49.29% -59.12% 895.39% 3.89% -30.71% -
  Horiz. % 93.36% 148.55% 292.95% 716.60% 71.99% 69.29% 100.00%
P/EPS 28.56 43.72 110.05 176.36 18.55 17.43 23.47 14.02%
  QoQ % -34.68% -60.27% -37.60% 850.73% 6.43% -25.73% -
  Horiz. % 121.69% 186.28% 468.90% 751.43% 79.04% 74.27% 100.00%
EY 3.50 2.29 0.91 0.57 5.39 5.74 4.26 -12.31%
  QoQ % 52.84% 151.65% 59.65% -89.42% -6.10% 34.74% -
  Horiz. % 82.16% 53.76% 21.36% 13.38% 126.53% 134.74% 100.00%
DY 7.66 2.50 0.00 0.00 4.88 2.27 0.00 -
  QoQ % 206.40% 0.00% 0.00% 0.00% 114.98% 0.00% -
  Horiz. % 337.44% 110.13% 0.00% 0.00% 214.98% 100.00% -
P/NAPS 1.33 1.59 1.86 1.86 1.98 1.66 1.71 -15.46%
  QoQ % -16.35% -14.52% 0.00% -6.06% 19.28% -2.92% -
  Horiz. % 77.78% 92.98% 108.77% 108.77% 115.79% 97.08% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 25/05/18 23/02/18 24/11/17 29/08/17 26/05/17 - -
Price 2.5000 2.9500 3.7500 3.8100 4.0600 3.8700 3.5200 -
P/RPS 4.31 6.60 14.24 33.92 3.44 3.67 4.82 -7.20%
  QoQ % -34.70% -53.65% -58.02% 886.05% -6.27% -23.86% -
  Horiz. % 89.42% 136.93% 295.44% 703.73% 71.37% 76.14% 100.00%
P/EPS 27.36 40.30 110.94 173.18 18.37 19.16 23.47 10.80%
  QoQ % -32.11% -63.67% -35.94% 842.73% -4.12% -18.36% -
  Horiz. % 116.57% 171.71% 472.69% 737.88% 78.27% 81.64% 100.00%
EY 3.66 2.48 0.90 0.58 5.44 5.22 4.26 -9.65%
  QoQ % 47.58% 175.56% 55.17% -89.34% 4.21% 22.54% -
  Horiz. % 85.92% 58.22% 21.13% 13.62% 127.70% 122.54% 100.00%
DY 8.00 2.71 0.00 0.00 4.93 2.07 0.00 -
  QoQ % 195.20% 0.00% 0.00% 0.00% 138.16% 0.00% -
  Horiz. % 386.47% 130.92% 0.00% 0.00% 238.16% 100.00% -
P/NAPS 1.28 1.47 1.88 1.82 1.96 1.83 1.71 -17.60%
  QoQ % -12.93% -21.81% 3.30% -7.14% 7.10% 7.02% -
  Horiz. % 74.85% 85.96% 109.94% 106.43% 114.62% 107.02% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

200  717  611  934 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.165-0.005 
 PHB 0.030.00 
 VIVOCOM 0.86-0.36 
 SAPNRG 0.120.00 
 PA 0.14-0.01 
 KANGER 0.185-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.0750.00 
 XOX 0.11-0.005 
 ARMADA 0.2750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS