Highlights

[PTARAS] QoQ Cumulative Quarter Result on 2011-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 21-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     107.43%    YoY -     47.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 43,686 185,172 136,112 91,048 38,599 125,936 80,030 -33.13%
  QoQ % -76.41% 36.04% 49.49% 135.88% -69.35% 57.36% -
  Horiz. % 54.59% 231.38% 170.08% 113.77% 48.23% 157.36% 100.00%
PBT 18,866 57,864 42,515 31,523 14,786 39,657 26,342 -19.90%
  QoQ % -67.40% 36.10% 34.87% 113.19% -62.72% 50.55% -
  Horiz. % 71.62% 219.66% 161.40% 119.67% 56.13% 150.55% 100.00%
Tax -4,555 -12,967 -8,397 -6,358 -2,654 -7,202 -4,070 7.77%
  QoQ % 64.87% -54.42% -32.07% -139.56% 63.15% -76.95% -
  Horiz. % 111.92% 318.60% 206.31% 156.22% 65.21% 176.95% 100.00%
NP 14,311 44,897 34,118 25,165 12,132 32,455 22,272 -25.48%
  QoQ % -68.12% 31.59% 35.58% 107.43% -62.62% 45.72% -
  Horiz. % 64.26% 201.58% 153.19% 112.99% 54.47% 145.72% 100.00%
NP to SH 14,311 44,897 34,118 25,165 12,132 32,455 22,272 -25.48%
  QoQ % -68.12% 31.59% 35.58% 107.43% -62.62% 45.72% -
  Horiz. % 64.26% 201.58% 153.19% 112.99% 54.47% 145.72% 100.00%
Tax Rate 24.14 % 22.41 % 19.75 % 20.17 % 17.95 % 18.16 % 15.45 % 34.54%
  QoQ % 7.72% 13.47% -2.08% 12.37% -1.16% 17.54% -
  Horiz. % 156.25% 145.05% 127.83% 130.55% 116.18% 117.54% 100.00%
Total Cost 29,375 140,275 101,994 65,883 26,467 93,481 57,758 -36.21%
  QoQ % -79.06% 37.53% 54.81% 148.93% -71.69% 61.85% -
  Horiz. % 50.86% 242.87% 176.59% 114.07% 45.82% 161.85% 100.00%
Net Worth 251,042 238,038 160,361 159,883 217,918 220,373 209,901 12.64%
  QoQ % 5.46% 48.44% 0.30% -26.63% -1.11% 4.99% -
  Horiz. % 119.60% 113.40% 76.40% 76.17% 103.82% 104.99% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 16,029 6,013 - - 15,225 - -
  QoQ % 0.00% 166.56% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 105.28% 39.50% 0.00% 0.00% 100.00% -
Div Payout % - % 35.70 % 17.63 % - % - % 46.91 % - % -
  QoQ % 0.00% 102.50% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 76.10% 37.58% 0.00% 0.00% 100.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 251,042 238,038 160,361 159,883 217,918 220,373 209,901 12.64%
  QoQ % 5.46% 48.44% 0.30% -26.63% -1.11% 4.99% -
  Horiz. % 119.60% 113.40% 76.40% 76.17% 103.82% 104.99% 100.00%
NOSH 79,949 80,147 80,180 79,941 79,823 80,135 80,115 -0.14%
  QoQ % -0.25% -0.04% 0.30% 0.15% -0.39% 0.03% -
  Horiz. % 99.79% 100.04% 100.08% 99.78% 99.64% 100.03% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 32.76 % 24.25 % 25.07 % 27.64 % 31.43 % 25.77 % 27.83 % 11.45%
  QoQ % 35.09% -3.27% -9.30% -12.06% 21.96% -7.40% -
  Horiz. % 117.71% 87.14% 90.08% 99.32% 112.94% 92.60% 100.00%
ROE 5.70 % 18.86 % 21.28 % 15.74 % 5.57 % 14.73 % 10.61 % -33.84%
  QoQ % -69.78% -11.37% 35.20% 182.59% -62.19% 38.83% -
  Horiz. % 53.72% 177.76% 200.57% 148.35% 52.50% 138.83% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 54.64 231.04 169.76 113.89 48.36 157.15 99.89 -33.04%
  QoQ % -76.35% 36.10% 49.06% 135.50% -69.23% 57.32% -
  Horiz. % 54.70% 231.29% 169.95% 114.02% 48.41% 157.32% 100.00%
EPS 17.90 56.10 42.60 31.40 15.20 40.50 27.80 -25.37%
  QoQ % -68.09% 31.69% 35.67% 106.58% -62.47% 45.68% -
  Horiz. % 64.39% 201.80% 153.24% 112.95% 54.68% 145.68% 100.00%
DPS 0.00 20.00 7.50 0.00 0.00 19.00 0.00 -
  QoQ % 0.00% 166.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 105.26% 39.47% 0.00% 0.00% 100.00% -
NAPS 3.1400 2.9700 2.0000 2.0000 2.7300 2.7500 2.6200 12.79%
  QoQ % 5.72% 48.50% 0.00% -26.74% -0.73% 4.96% -
  Horiz. % 119.85% 113.36% 76.34% 76.34% 104.20% 104.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 26.34 111.64 82.06 54.89 23.27 75.93 48.25 -33.13%
  QoQ % -76.41% 36.05% 49.50% 135.88% -69.35% 57.37% -
  Horiz. % 54.59% 231.38% 170.07% 113.76% 48.23% 157.37% 100.00%
EPS 8.63 27.07 20.57 15.17 7.31 19.57 13.43 -25.47%
  QoQ % -68.12% 31.60% 35.60% 107.52% -62.65% 45.72% -
  Horiz. % 64.26% 201.56% 153.16% 112.96% 54.43% 145.72% 100.00%
DPS 0.00 9.66 3.63 0.00 0.00 9.18 0.00 -
  QoQ % 0.00% 166.12% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 105.23% 39.54% 0.00% 0.00% 100.00% -
NAPS 1.5135 1.4351 0.9668 0.9639 1.3138 1.3286 1.2655 12.63%
  QoQ % 5.46% 48.44% 0.30% -26.63% -1.11% 4.99% -
  Horiz. % 119.60% 113.40% 76.40% 76.17% 103.82% 104.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 3.0200 2.6900 2.5800 2.1700 2.3600 2.3500 2.0700 -
P/RPS 5.53 1.16 1.52 1.91 4.88 1.50 2.07 92.19%
  QoQ % 376.72% -23.68% -20.42% -60.86% 225.33% -27.54% -
  Horiz. % 267.15% 56.04% 73.43% 92.27% 235.75% 72.46% 100.00%
P/EPS 16.87 4.80 6.06 6.89 15.53 5.80 7.45 72.18%
  QoQ % 251.46% -20.79% -12.05% -55.63% 167.76% -22.15% -
  Horiz. % 226.44% 64.43% 81.34% 92.48% 208.46% 77.85% 100.00%
EY 5.93 20.82 16.49 14.51 6.44 17.23 13.43 -41.93%
  QoQ % -71.52% 26.26% 13.65% 125.31% -62.62% 28.29% -
  Horiz. % 44.15% 155.03% 122.78% 108.04% 47.95% 128.29% 100.00%
DY 0.00 7.43 2.91 0.00 0.00 8.09 0.00 -
  QoQ % 0.00% 155.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 91.84% 35.97% 0.00% 0.00% 100.00% -
P/NAPS 0.96 0.91 1.29 1.09 0.86 0.85 0.79 13.83%
  QoQ % 5.49% -29.46% 18.35% 26.74% 1.18% 7.59% -
  Horiz. % 121.52% 115.19% 163.29% 137.97% 108.86% 107.59% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 08/11/12 28/08/12 18/05/12 21/02/12 28/10/11 23/08/11 06/05/11 -
Price 3.1600 2.8200 2.7900 2.5300 2.3800 2.2000 2.3100 -
P/RPS 5.78 1.22 1.64 2.22 4.92 1.40 2.31 84.00%
  QoQ % 373.77% -25.61% -26.13% -54.88% 251.43% -39.39% -
  Horiz. % 250.22% 52.81% 71.00% 96.10% 212.99% 60.61% 100.00%
P/EPS 17.65 5.03 6.56 8.04 15.66 5.43 8.31 65.01%
  QoQ % 250.89% -23.32% -18.41% -48.66% 188.40% -34.66% -
  Horiz. % 212.39% 60.53% 78.94% 96.75% 188.45% 65.34% 100.00%
EY 5.66 19.86 15.25 12.44 6.39 18.41 12.03 -39.42%
  QoQ % -71.50% 30.23% 22.59% 94.68% -65.29% 53.03% -
  Horiz. % 47.05% 165.09% 126.77% 103.41% 53.12% 153.03% 100.00%
DY 0.00 7.09 2.69 0.00 0.00 8.64 0.00 -
  QoQ % 0.00% 163.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 82.06% 31.13% 0.00% 0.00% 100.00% -
P/NAPS 1.01 0.95 1.40 1.27 0.87 0.80 0.88 9.59%
  QoQ % 6.32% -32.14% 10.24% 45.98% 8.75% -9.09% -
  Horiz. % 114.77% 107.95% 159.09% 144.32% 98.86% 90.91% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers