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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers