Highlights

[PTARAS] QoQ Cumulative Quarter Result on 2012-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 18-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     57.44%    YoY -     -10.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 43,380 172,845 122,139 79,705 43,686 185,172 136,112 -53.31%
  QoQ % -74.90% 41.51% 53.24% 82.45% -76.41% 36.04% -
  Horiz. % 31.87% 126.99% 89.73% 58.56% 32.10% 136.04% 100.00%
PBT 14,130 67,152 47,137 29,492 18,866 57,864 42,515 -51.99%
  QoQ % -78.96% 42.46% 59.83% 56.32% -67.40% 36.10% -
  Horiz. % 33.24% 157.95% 110.87% 69.37% 44.37% 136.10% 100.00%
Tax -3,586 -14,835 -10,973 -6,961 -4,555 -12,967 -8,397 -43.26%
  QoQ % 75.83% -35.20% -57.64% -52.82% 64.87% -54.42% -
  Horiz. % 42.71% 176.67% 130.68% 82.90% 54.25% 154.42% 100.00%
NP 10,544 52,317 36,164 22,531 14,311 44,897 34,118 -54.26%
  QoQ % -79.85% 44.67% 60.51% 57.44% -68.12% 31.59% -
  Horiz. % 30.90% 153.34% 106.00% 66.04% 41.95% 131.59% 100.00%
NP to SH 10,544 52,317 36,164 22,531 14,311 44,897 34,118 -54.26%
  QoQ % -79.85% 44.67% 60.51% 57.44% -68.12% 31.59% -
  Horiz. % 30.90% 153.34% 106.00% 66.04% 41.95% 131.59% 100.00%
Tax Rate 25.38 % 22.09 % 23.28 % 23.60 % 24.14 % 22.41 % 19.75 % 18.18%
  QoQ % 14.89% -5.11% -1.36% -2.24% 7.72% 13.47% -
  Horiz. % 128.51% 111.85% 117.87% 119.49% 122.23% 113.47% 100.00%
Total Cost 32,836 120,528 85,975 57,174 29,375 140,275 101,994 -52.99%
  QoQ % -72.76% 40.19% 50.37% 94.63% -79.06% 37.53% -
  Horiz. % 32.19% 118.17% 84.29% 56.06% 28.80% 137.53% 100.00%
Net Worth 282,770 271,599 267,229 240,333 251,042 238,038 160,361 45.91%
  QoQ % 4.11% 1.64% 11.19% -4.27% 5.46% 48.44% -
  Horiz. % 176.33% 169.37% 166.64% 149.87% 156.55% 148.44% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 20,029 8,000 - - 16,029 6,013 -
  QoQ % 0.00% 150.34% 0.00% 0.00% 0.00% 166.56% -
  Horiz. % 0.00% 333.07% 133.05% 0.00% 0.00% 266.56% 100.00%
Div Payout % - % 38.28 % 22.12 % - % - % 35.70 % 17.63 % -
  QoQ % 0.00% 73.06% 0.00% 0.00% 0.00% 102.50% -
  Horiz. % 0.00% 217.13% 125.47% 0.00% 0.00% 202.50% 100.00%
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 282,770 271,599 267,229 240,333 251,042 238,038 160,361 45.91%
  QoQ % 4.11% 1.64% 11.19% -4.27% 5.46% 48.44% -
  Horiz. % 176.33% 169.37% 166.64% 149.87% 156.55% 148.44% 100.00%
NOSH 79,878 80,117 80,008 80,111 79,949 80,147 80,180 -0.25%
  QoQ % -0.30% 0.14% -0.13% 0.20% -0.25% -0.04% -
  Horiz. % 99.62% 99.92% 99.79% 99.91% 99.71% 99.96% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 24.31 % 30.27 % 29.61 % 28.27 % 32.76 % 24.25 % 25.07 % -2.03%
  QoQ % -19.69% 2.23% 4.74% -13.71% 35.09% -3.27% -
  Horiz. % 96.97% 120.74% 118.11% 112.76% 130.67% 96.73% 100.00%
ROE 3.73 % 19.26 % 13.53 % 9.37 % 5.70 % 18.86 % 21.28 % -68.65%
  QoQ % -80.63% 42.35% 44.40% 64.39% -69.78% -11.37% -
  Horiz. % 17.53% 90.51% 63.58% 44.03% 26.79% 88.63% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 54.31 215.74 152.66 99.49 54.64 231.04 169.76 -53.19%
  QoQ % -74.83% 41.32% 53.44% 82.08% -76.35% 36.10% -
  Horiz. % 31.99% 127.09% 89.93% 58.61% 32.19% 136.10% 100.00%
EPS 13.20 65.30 45.20 14.00 17.90 56.10 42.60 -54.18%
  QoQ % -79.79% 44.47% 222.86% -21.79% -68.09% 31.69% -
  Horiz. % 30.99% 153.29% 106.10% 32.86% 42.02% 131.69% 100.00%
DPS 0.00 25.00 10.00 0.00 0.00 20.00 7.50 -
  QoQ % 0.00% 150.00% 0.00% 0.00% 0.00% 166.67% -
  Horiz. % 0.00% 333.33% 133.33% 0.00% 0.00% 266.67% 100.00%
NAPS 3.5400 3.3900 3.3400 3.0000 3.1400 2.9700 2.0000 46.27%
  QoQ % 4.42% 1.50% 11.33% -4.46% 5.72% 48.50% -
  Horiz. % 177.00% 169.50% 167.00% 150.00% 157.00% 148.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 26.15 104.21 73.64 48.05 26.34 111.64 82.06 -53.31%
  QoQ % -74.91% 41.51% 53.26% 82.42% -76.41% 36.05% -
  Horiz. % 31.87% 126.99% 89.74% 58.55% 32.10% 136.05% 100.00%
EPS 6.36 31.54 21.80 13.58 8.63 27.07 20.57 -54.24%
  QoQ % -79.84% 44.68% 60.53% 57.36% -68.12% 31.60% -
  Horiz. % 30.92% 153.33% 105.98% 66.02% 41.95% 131.60% 100.00%
DPS 0.00 12.08 4.82 0.00 0.00 9.66 3.63 -
  QoQ % 0.00% 150.62% 0.00% 0.00% 0.00% 166.12% -
  Horiz. % 0.00% 332.78% 132.78% 0.00% 0.00% 266.12% 100.00%
NAPS 1.7048 1.6375 1.6111 1.4490 1.5135 1.4351 0.9668 45.91%
  QoQ % 4.11% 1.64% 11.19% -4.26% 5.46% 48.44% -
  Horiz. % 176.33% 169.37% 166.64% 149.88% 156.55% 148.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 5.8600 4.8200 2.9600 3.0800 3.0200 2.6900 2.5800 -
P/RPS 10.79 2.23 1.94 3.10 5.53 1.16 1.52 268.92%
  QoQ % 383.86% 14.95% -37.42% -43.94% 376.72% -23.68% -
  Horiz. % 709.87% 146.71% 127.63% 203.95% 363.82% 76.32% 100.00%
P/EPS 44.39 7.38 6.55 10.95 16.87 4.80 6.06 276.72%
  QoQ % 501.49% 12.67% -40.18% -35.09% 251.46% -20.79% -
  Horiz. % 732.51% 121.78% 108.09% 180.69% 278.38% 79.21% 100.00%
EY 2.25 13.55 15.27 9.13 5.93 20.82 16.49 -73.46%
  QoQ % -83.39% -11.26% 67.25% 53.96% -71.52% 26.26% -
  Horiz. % 13.64% 82.17% 92.60% 55.37% 35.96% 126.26% 100.00%
DY 0.00 5.19 3.38 0.00 0.00 7.43 2.91 -
  QoQ % 0.00% 53.55% 0.00% 0.00% 0.00% 155.33% -
  Horiz. % 0.00% 178.35% 116.15% 0.00% 0.00% 255.33% 100.00%
P/NAPS 1.66 1.42 0.89 1.03 0.96 0.91 1.29 18.29%
  QoQ % 16.90% 59.55% -13.59% 7.29% 5.49% -29.46% -
  Horiz. % 128.68% 110.08% 68.99% 79.84% 74.42% 70.54% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 15/11/13 27/08/13 17/05/13 18/02/13 08/11/12 28/08/12 18/05/12 -
Price 6.3000 5.2400 3.7700 2.9300 3.1600 2.8200 2.7900 -
P/RPS 11.60 2.43 2.47 2.94 5.78 1.22 1.64 268.04%
  QoQ % 377.37% -1.62% -15.99% -49.13% 373.77% -25.61% -
  Horiz. % 707.32% 148.17% 150.61% 179.27% 352.44% 74.39% 100.00%
P/EPS 47.73 8.02 8.34 10.42 17.65 5.03 6.56 275.03%
  QoQ % 495.14% -3.84% -19.96% -40.96% 250.89% -23.32% -
  Horiz. % 727.59% 122.26% 127.13% 158.84% 269.05% 76.68% 100.00%
EY 2.10 12.46 11.99 9.60 5.66 19.86 15.25 -73.30%
  QoQ % -83.15% 3.92% 24.90% 69.61% -71.50% 30.23% -
  Horiz. % 13.77% 81.70% 78.62% 62.95% 37.11% 130.23% 100.00%
DY 0.00 4.77 2.65 0.00 0.00 7.09 2.69 -
  QoQ % 0.00% 80.00% 0.00% 0.00% 0.00% 163.57% -
  Horiz. % 0.00% 177.32% 98.51% 0.00% 0.00% 263.57% 100.00%
P/NAPS 1.78 1.55 1.13 0.98 1.01 0.95 1.40 17.34%
  QoQ % 14.84% 37.17% 15.31% -2.97% 6.32% -32.14% -
  Horiz. % 127.14% 110.71% 80.71% 70.00% 72.14% 67.86% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

308  397  627  1062 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.36+0.005 
 AT 0.20-0.01 
 SANICHI 0.06-0.005 
 PHB-WB 0.020.00 
 PARKSON 0.165+0.005 
 XOX 0.105-0.005 
 ARMADA 0.31-0.01 
 AEM 0.19+0.015 
 TDM 0.32+0.015 
 YONGTAI 0.175+0.005 

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