Highlights

[PTARAS] QoQ Cumulative Quarter Result on 2009-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 05-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Dec-2009  [#2]
Profit Trend QoQ -     84.00%    YoY -     1,238.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 23,212 105,731 84,461 58,107 31,890 130,295 98,260 -61.75%
  QoQ % -78.05% 25.18% 45.35% 82.21% -75.52% 32.60% -
  Horiz. % 23.62% 107.60% 85.96% 59.14% 32.45% 132.60% 100.00%
PBT 9,896 26,048 17,103 11,460 6,288 16,788 9,906 -0.07%
  QoQ % -62.01% 52.30% 49.24% 82.25% -62.54% 69.47% -
  Horiz. % 99.90% 262.95% 172.65% 115.69% 63.48% 169.47% 100.00%
Tax -1,095 -5,311 -3,991 -2,602 -1,474 -5,318 -4,674 -61.96%
  QoQ % 79.38% -33.07% -53.38% -76.53% 72.28% -13.78% -
  Horiz. % 23.43% 113.63% 85.39% 55.67% 31.54% 113.78% 100.00%
NP 8,801 20,737 13,112 8,858 4,814 11,470 5,232 41.40%
  QoQ % -57.56% 58.15% 48.02% 84.00% -58.03% 119.23% -
  Horiz. % 168.21% 396.35% 250.61% 169.30% 92.01% 219.23% 100.00%
NP to SH 8,801 20,737 13,112 8,858 4,814 11,470 5,232 41.40%
  QoQ % -57.56% 58.15% 48.02% 84.00% -58.03% 119.23% -
  Horiz. % 168.21% 396.35% 250.61% 169.30% 92.01% 219.23% 100.00%
Tax Rate 11.07 % 20.39 % 23.34 % 22.71 % 23.44 % 31.68 % 47.18 % -61.92%
  QoQ % -45.71% -12.64% 2.77% -3.11% -26.01% -32.85% -
  Horiz. % 23.46% 43.22% 49.47% 48.13% 49.68% 67.15% 100.00%
Total Cost 14,411 84,994 71,349 49,249 27,076 118,825 93,028 -71.12%
  QoQ % -83.04% 19.12% 44.87% 81.89% -77.21% 27.73% -
  Horiz. % 15.49% 91.36% 76.70% 52.94% 29.11% 127.73% 100.00%
Net Worth 199,222 190,556 182,288 179,575 180,524 175,659 169,838 11.21%
  QoQ % 4.55% 4.54% 1.51% -0.53% 2.77% 3.43% -
  Horiz. % 117.30% 112.20% 107.33% 105.73% 106.29% 103.43% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 12,009 - - - 8,020 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 82.83% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 199,222 190,556 182,288 179,575 180,524 175,659 169,838 11.21%
  QoQ % 4.55% 4.54% 1.51% -0.53% 2.77% 3.43% -
  Horiz. % 117.30% 112.20% 107.33% 105.73% 106.29% 103.43% 100.00%
NOSH 80,009 80,065 79,951 80,527 80,233 80,209 80,492 -0.40%
  QoQ % -0.07% 0.14% -0.72% 0.37% 0.03% -0.35% -
  Horiz. % 99.40% 99.47% 99.33% 100.04% 99.68% 99.65% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 37.92 % 19.61 % 15.52 % 15.24 % 15.10 % 8.80 % 5.32 % 269.93%
  QoQ % 93.37% 26.35% 1.84% 0.93% 71.59% 65.41% -
  Horiz. % 712.78% 368.61% 291.73% 286.47% 283.83% 165.41% 100.00%
ROE 4.42 % 10.88 % 7.19 % 4.93 % 2.67 % 6.53 % 3.08 % 27.20%
  QoQ % -59.38% 51.32% 45.84% 84.64% -59.11% 112.01% -
  Horiz. % 143.51% 353.25% 233.44% 160.06% 86.69% 212.01% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 29.01 132.06 105.64 72.16 39.75 162.44 122.07 -61.60%
  QoQ % -78.03% 25.01% 46.40% 81.53% -75.53% 33.07% -
  Horiz. % 23.77% 108.18% 86.54% 59.11% 32.56% 133.07% 100.00%
EPS 11.00 25.90 16.40 11.00 6.00 14.30 6.50 41.96%
  QoQ % -57.53% 57.93% 49.09% 83.33% -58.04% 120.00% -
  Horiz. % 169.23% 398.46% 252.31% 169.23% 92.31% 220.00% 100.00%
DPS 0.00 15.00 0.00 0.00 0.00 10.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.4900 2.3800 2.2800 2.2300 2.2500 2.1900 2.1100 11.66%
  QoQ % 4.62% 4.39% 2.24% -0.89% 2.74% 3.79% -
  Horiz. % 118.01% 112.80% 108.06% 105.69% 106.64% 103.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.99 63.75 50.92 35.03 19.23 78.55 59.24 -61.76%
  QoQ % -78.05% 25.20% 45.36% 82.16% -75.52% 32.60% -
  Horiz. % 23.62% 107.61% 85.96% 59.13% 32.46% 132.60% 100.00%
EPS 5.31 12.50 7.91 5.34 2.90 6.92 3.15 41.60%
  QoQ % -57.52% 58.03% 48.13% 84.14% -58.09% 119.68% -
  Horiz. % 168.57% 396.83% 251.11% 169.52% 92.06% 219.68% 100.00%
DPS 0.00 7.24 0.00 0.00 0.00 4.84 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 149.59% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.2011 1.1489 1.0990 1.0827 1.0884 1.0591 1.0240 11.21%
  QoQ % 4.54% 4.54% 1.51% -0.52% 2.77% 3.43% -
  Horiz. % 117.29% 112.20% 107.32% 105.73% 106.29% 103.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.8300 1.6700 1.6000 1.3200 1.4100 1.3400 1.1000 -
P/RPS 6.31 1.26 1.51 1.83 3.55 0.82 0.90 265.88%
  QoQ % 400.79% -16.56% -17.49% -48.45% 332.93% -8.89% -
  Horiz. % 701.11% 140.00% 167.78% 203.33% 394.44% 91.11% 100.00%
P/EPS 16.64 6.45 9.76 12.00 23.50 9.37 16.92 -1.11%
  QoQ % 157.98% -33.91% -18.67% -48.94% 150.80% -44.62% -
  Horiz. % 98.35% 38.12% 57.68% 70.92% 138.89% 55.38% 100.00%
EY 6.01 15.51 10.25 8.33 4.26 10.67 5.91 1.12%
  QoQ % -61.25% 51.32% 23.05% 95.54% -60.07% 80.54% -
  Horiz. % 101.69% 262.44% 173.43% 140.95% 72.08% 180.54% 100.00%
DY 0.00 8.98 0.00 0.00 0.00 7.46 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 120.38% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.73 0.70 0.70 0.59 0.63 0.61 0.52 25.35%
  QoQ % 4.29% 0.00% 18.64% -6.35% 3.28% 17.31% -
  Horiz. % 140.38% 134.62% 134.62% 113.46% 121.15% 117.31% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 04/11/10 26/08/10 07/05/10 05/02/10 06/11/09 28/08/09 08/05/09 -
Price 2.0300 1.6700 1.5800 1.6100 1.4800 1.4800 1.2500 -
P/RPS 7.00 1.26 1.50 2.23 3.72 0.91 1.02 260.71%
  QoQ % 455.56% -16.00% -32.74% -40.05% 308.79% -10.78% -
  Horiz. % 686.27% 123.53% 147.06% 218.63% 364.71% 89.22% 100.00%
P/EPS 18.45 6.45 9.63 14.64 24.67 10.35 19.23 -2.72%
  QoQ % 186.05% -33.02% -34.22% -40.66% 138.36% -46.18% -
  Horiz. % 95.94% 33.54% 50.08% 76.13% 128.29% 53.82% 100.00%
EY 5.42 15.51 10.38 6.83 4.05 9.66 5.20 2.80%
  QoQ % -65.05% 49.42% 51.98% 68.64% -58.07% 85.77% -
  Horiz. % 104.23% 298.27% 199.62% 131.35% 77.88% 185.77% 100.00%
DY 0.00 8.98 0.00 0.00 0.00 6.76 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 132.84% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.82 0.70 0.69 0.72 0.66 0.68 0.59 24.51%
  QoQ % 17.14% 1.45% -4.17% 9.09% -2.94% 15.25% -
  Horiz. % 138.98% 118.64% 116.95% 122.03% 111.86% 115.25% 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.
 


 

248  304  505  1212 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TDM 0.31+0.005 
 SANICHI 0.045-0.005 
 JAKS 1.33+0.03 
 SAPNRG 0.26-0.005 
 TIGER 0.105-0.005 
 XDL 0.105+0.005 
 HSI-H8F 0.230.00 
 RSAWIT 0.335-0.005 
 HIAPTEK 0.22+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers