Highlights

[PTARAS] QoQ Cumulative Quarter Result on 2010-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 10-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     93.61%    YoY -     92.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 38,599 125,936 80,030 48,601 23,212 105,731 84,461 -40.64%
  QoQ % -69.35% 57.36% 64.67% 109.38% -78.05% 25.18% -
  Horiz. % 45.70% 149.11% 94.75% 57.54% 27.48% 125.18% 100.00%
PBT 14,786 39,657 26,342 19,608 9,896 26,048 17,103 -9.24%
  QoQ % -62.72% 50.55% 34.34% 98.14% -62.01% 52.30% -
  Horiz. % 86.45% 231.87% 154.02% 114.65% 57.86% 152.30% 100.00%
Tax -2,654 -7,202 -4,070 -2,568 -1,095 -5,311 -3,991 -23.79%
  QoQ % 63.15% -76.95% -58.49% -134.52% 79.38% -33.07% -
  Horiz. % 66.50% 180.46% 101.98% 64.34% 27.44% 133.07% 100.00%
NP 12,132 32,455 22,272 17,040 8,801 20,737 13,112 -5.04%
  QoQ % -62.62% 45.72% 30.70% 93.61% -57.56% 58.15% -
  Horiz. % 92.53% 247.52% 169.86% 129.96% 67.12% 158.15% 100.00%
NP to SH 12,132 32,455 22,272 17,040 8,801 20,737 13,112 -5.04%
  QoQ % -62.62% 45.72% 30.70% 93.61% -57.56% 58.15% -
  Horiz. % 92.53% 247.52% 169.86% 129.96% 67.12% 158.15% 100.00%
Tax Rate 17.95 % 18.16 % 15.45 % 13.10 % 11.07 % 20.39 % 23.34 % -16.05%
  QoQ % -1.16% 17.54% 17.94% 18.34% -45.71% -12.64% -
  Horiz. % 76.91% 77.81% 66.20% 56.13% 47.43% 87.36% 100.00%
Total Cost 26,467 93,481 57,758 31,561 14,411 84,994 71,349 -48.34%
  QoQ % -71.69% 61.85% 83.00% 119.01% -83.04% 19.12% -
  Horiz. % 37.10% 131.02% 80.95% 44.23% 20.20% 119.12% 100.00%
Net Worth 217,918 220,373 209,901 204,000 199,222 190,556 182,288 12.63%
  QoQ % -1.11% 4.99% 2.89% 2.40% 4.55% 4.54% -
  Horiz. % 119.55% 120.89% 115.15% 111.91% 109.29% 104.54% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 15,225 - - - 12,009 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 80.99% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 217,918 220,373 209,901 204,000 199,222 190,556 182,288 12.63%
  QoQ % -1.11% 4.99% 2.89% 2.40% 4.55% 4.54% -
  Horiz. % 119.55% 120.89% 115.15% 111.91% 109.29% 104.54% 100.00%
NOSH 79,823 80,135 80,115 80,000 80,009 80,065 79,951 -0.11%
  QoQ % -0.39% 0.03% 0.14% -0.01% -0.07% 0.14% -
  Horiz. % 99.84% 100.23% 100.20% 100.06% 100.07% 100.14% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 31.43 % 25.77 % 27.83 % 35.06 % 37.92 % 19.61 % 15.52 % 60.00%
  QoQ % 21.96% -7.40% -20.62% -7.54% 93.37% 26.35% -
  Horiz. % 202.51% 166.04% 179.32% 225.90% 244.33% 126.35% 100.00%
ROE 5.57 % 14.73 % 10.61 % 8.35 % 4.42 % 10.88 % 7.19 % -15.64%
  QoQ % -62.19% 38.83% 27.07% 88.91% -59.38% 51.32% -
  Horiz. % 77.47% 204.87% 147.57% 116.13% 61.47% 151.32% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 48.36 157.15 99.89 60.75 29.01 132.06 105.64 -40.57%
  QoQ % -69.23% 57.32% 64.43% 109.41% -78.03% 25.01% -
  Horiz. % 45.78% 148.76% 94.56% 57.51% 27.46% 125.01% 100.00%
EPS 15.20 40.50 27.80 21.30 11.00 25.90 16.40 -4.94%
  QoQ % -62.47% 45.68% 30.52% 93.64% -57.53% 57.93% -
  Horiz. % 92.68% 246.95% 169.51% 129.88% 67.07% 157.93% 100.00%
DPS 0.00 19.00 0.00 0.00 0.00 15.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 126.67% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.7300 2.7500 2.6200 2.5500 2.4900 2.3800 2.2800 12.75%
  QoQ % -0.73% 4.96% 2.75% 2.41% 4.62% 4.39% -
  Horiz. % 119.74% 120.61% 114.91% 111.84% 109.21% 104.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 23.27 75.93 48.25 29.30 13.99 63.75 50.92 -40.64%
  QoQ % -69.35% 57.37% 64.68% 109.44% -78.05% 25.20% -
  Horiz. % 45.70% 149.12% 94.76% 57.54% 27.47% 125.20% 100.00%
EPS 7.31 19.57 13.43 10.27 5.31 12.50 7.91 -5.12%
  QoQ % -62.65% 45.72% 30.77% 93.41% -57.52% 58.03% -
  Horiz. % 92.41% 247.41% 169.79% 129.84% 67.13% 158.03% 100.00%
DPS 0.00 9.18 0.00 0.00 0.00 7.24 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 126.80% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3138 1.3286 1.2655 1.2299 1.2011 1.1489 1.0990 12.63%
  QoQ % -1.11% 4.99% 2.89% 2.40% 4.54% 4.54% -
  Horiz. % 119.55% 120.89% 115.15% 111.91% 109.29% 104.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.3600 2.3500 2.0700 1.9100 1.8300 1.6700 1.6000 -
P/RPS 4.88 1.50 2.07 3.14 6.31 1.26 1.51 118.43%
  QoQ % 225.33% -27.54% -34.08% -50.24% 400.79% -16.56% -
  Horiz. % 323.18% 99.34% 137.09% 207.95% 417.88% 83.44% 100.00%
P/EPS 15.53 5.80 7.45 8.97 16.64 6.45 9.76 36.26%
  QoQ % 167.76% -22.15% -16.95% -46.09% 157.98% -33.91% -
  Horiz. % 159.12% 59.43% 76.33% 91.91% 170.49% 66.09% 100.00%
EY 6.44 17.23 13.43 11.15 6.01 15.51 10.25 -26.62%
  QoQ % -62.62% 28.29% 20.45% 85.52% -61.25% 51.32% -
  Horiz. % 62.83% 168.10% 131.02% 108.78% 58.63% 151.32% 100.00%
DY 0.00 8.09 0.00 0.00 0.00 8.98 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 90.09% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.86 0.85 0.79 0.75 0.73 0.70 0.70 14.70%
  QoQ % 1.18% 7.59% 5.33% 2.74% 4.29% 0.00% -
  Horiz. % 122.86% 121.43% 112.86% 107.14% 104.29% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 28/10/11 23/08/11 06/05/11 10/02/11 04/11/10 26/08/10 07/05/10 -
Price 2.3800 2.2000 2.3100 2.0700 2.0300 1.6700 1.5800 -
P/RPS 4.92 1.40 2.31 3.41 7.00 1.26 1.50 120.60%
  QoQ % 251.43% -39.39% -32.26% -51.29% 455.56% -16.00% -
  Horiz. % 328.00% 93.33% 154.00% 227.33% 466.67% 84.00% 100.00%
P/EPS 15.66 5.43 8.31 9.72 18.45 6.45 9.63 38.24%
  QoQ % 188.40% -34.66% -14.51% -47.32% 186.05% -33.02% -
  Horiz. % 162.62% 56.39% 86.29% 100.93% 191.59% 66.98% 100.00%
EY 6.39 18.41 12.03 10.29 5.42 15.51 10.38 -27.61%
  QoQ % -65.29% 53.03% 16.91% 89.85% -65.05% 49.42% -
  Horiz. % 61.56% 177.36% 115.90% 99.13% 52.22% 149.42% 100.00%
DY 0.00 8.64 0.00 0.00 0.00 8.98 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 96.21% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.87 0.80 0.88 0.81 0.82 0.70 0.69 16.69%
  QoQ % 8.75% -9.09% 8.64% -1.22% 17.14% 1.45% -
  Horiz. % 126.09% 115.94% 127.54% 117.39% 118.84% 101.45% 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.
 


 

193  457  539  1107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.39+0.005 
 NETX 0.02-0.005 
 SAPNRG 0.290.00 
 HSI-C7K 0.36-0.015 
 HSI-C7J 0.12-0.005 
 MTAG 0.615-0.005 
 ARMADA 0.49-0.005 
 DGB-WB 0.020.00 
 PRESBHD 0.455-0.03 
Partners & Brokers