Highlights

[PTARAS] QoQ Cumulative Quarter Result on 2013-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 12-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     130.19%    YoY -     7.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 64,194 201,907 140,161 91,272 43,380 172,845 122,139 -34.85%
  QoQ % -68.21% 44.05% 53.56% 110.40% -74.90% 41.51% -
  Horiz. % 52.56% 165.31% 114.76% 74.73% 35.52% 141.51% 100.00%
PBT 15,281 71,164 45,706 32,025 14,130 67,152 47,137 -52.78%
  QoQ % -78.53% 55.70% 42.72% 126.65% -78.96% 42.46% -
  Horiz. % 32.42% 150.97% 96.96% 67.94% 29.98% 142.46% 100.00%
Tax -3,768 -16,927 -12,173 -7,754 -3,586 -14,835 -10,973 -50.93%
  QoQ % 77.74% -39.05% -56.99% -116.23% 75.83% -35.20% -
  Horiz. % 34.34% 154.26% 110.94% 70.66% 32.68% 135.20% 100.00%
NP 11,513 54,237 33,533 24,271 10,544 52,317 36,164 -53.34%
  QoQ % -78.77% 61.74% 38.16% 130.19% -79.85% 44.67% -
  Horiz. % 31.84% 149.98% 92.72% 67.11% 29.16% 144.67% 100.00%
NP to SH 11,513 54,237 33,533 24,271 10,544 52,317 36,164 -53.34%
  QoQ % -78.77% 61.74% 38.16% 130.19% -79.85% 44.67% -
  Horiz. % 31.84% 149.98% 92.72% 67.11% 29.16% 144.67% 100.00%
Tax Rate 24.66 % 23.79 % 26.63 % 24.21 % 25.38 % 22.09 % 23.28 % 3.91%
  QoQ % 3.66% -10.66% 10.00% -4.61% 14.89% -5.11% -
  Horiz. % 105.93% 102.19% 114.39% 103.99% 109.02% 94.89% 100.00%
Total Cost 52,681 147,670 106,628 67,001 32,836 120,528 85,975 -27.84%
  QoQ % -64.33% 38.49% 59.14% 104.05% -72.76% 40.19% -
  Horiz. % 61.27% 171.76% 124.02% 77.93% 38.19% 140.19% 100.00%
Net Worth 318,206 307,182 301,636 284,226 282,770 271,599 267,229 12.33%
  QoQ % 3.59% 1.84% 6.13% 0.51% 4.11% 1.64% -
  Horiz. % 119.08% 114.95% 112.88% 106.36% 105.82% 101.64% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 23,998 9,626 - - 20,029 8,000 -
  QoQ % 0.00% 149.29% 0.00% 0.00% 0.00% 150.34% -
  Horiz. % 0.00% 299.95% 120.32% 0.00% 0.00% 250.34% 100.00%
Div Payout % - % 44.25 % 28.71 % - % - % 38.28 % 22.12 % -
  QoQ % 0.00% 54.13% 0.00% 0.00% 0.00% 73.06% -
  Horiz. % 0.00% 200.05% 129.79% 0.00% 0.00% 173.06% 100.00%
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 318,206 307,182 301,636 284,226 282,770 271,599 267,229 12.33%
  QoQ % 3.59% 1.84% 6.13% 0.51% 4.11% 1.64% -
  Horiz. % 119.08% 114.95% 112.88% 106.36% 105.82% 101.64% 100.00%
NOSH 159,902 159,991 160,444 159,677 79,878 80,117 80,008 58.60%
  QoQ % -0.06% -0.28% 0.48% 99.90% -0.30% 0.14% -
  Horiz. % 199.86% 199.97% 200.53% 199.57% 99.84% 100.14% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 17.93 % 26.86 % 23.92 % 26.59 % 24.31 % 30.27 % 29.61 % -28.40%
  QoQ % -33.25% 12.29% -10.04% 9.38% -19.69% 2.23% -
  Horiz. % 60.55% 90.71% 80.78% 89.80% 82.10% 102.23% 100.00%
ROE 3.62 % 17.66 % 11.12 % 8.54 % 3.73 % 19.26 % 13.53 % -58.45%
  QoQ % -79.50% 58.81% 30.21% 128.95% -80.63% 42.35% -
  Horiz. % 26.76% 130.52% 82.19% 63.12% 27.57% 142.35% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 40.15 126.20 87.36 57.16 54.31 215.74 152.66 -58.92%
  QoQ % -68.19% 44.46% 52.83% 5.25% -74.83% 41.32% -
  Horiz. % 26.30% 82.67% 57.23% 37.44% 35.58% 141.32% 100.00%
EPS 7.20 33.90 20.90 15.20 13.20 65.30 45.20 -70.58%
  QoQ % -78.76% 62.20% 37.50% 15.15% -79.79% 44.47% -
  Horiz. % 15.93% 75.00% 46.24% 33.63% 29.20% 144.47% 100.00%
DPS 0.00 15.00 6.00 0.00 0.00 25.00 10.00 -
  QoQ % 0.00% 150.00% 0.00% 0.00% 0.00% 150.00% -
  Horiz. % 0.00% 150.00% 60.00% 0.00% 0.00% 250.00% 100.00%
NAPS 1.9900 1.9200 1.8800 1.7800 3.5400 3.3900 3.3400 -29.17%
  QoQ % 3.65% 2.13% 5.62% -49.72% 4.42% 1.50% -
  Horiz. % 59.58% 57.49% 56.29% 53.29% 105.99% 101.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 38.70 121.73 84.50 55.03 26.15 104.21 73.64 -34.85%
  QoQ % -68.21% 44.06% 53.55% 110.44% -74.91% 41.51% -
  Horiz. % 52.55% 165.30% 114.75% 74.73% 35.51% 141.51% 100.00%
EPS 6.94 32.70 20.22 14.63 6.36 31.54 21.80 -53.34%
  QoQ % -78.78% 61.72% 38.21% 130.03% -79.84% 44.68% -
  Horiz. % 31.83% 150.00% 92.75% 67.11% 29.17% 144.68% 100.00%
DPS 0.00 14.47 5.80 0.00 0.00 12.08 4.82 -
  QoQ % 0.00% 149.48% 0.00% 0.00% 0.00% 150.62% -
  Horiz. % 0.00% 300.21% 120.33% 0.00% 0.00% 250.62% 100.00%
NAPS 1.9185 1.8520 1.8186 1.7136 1.7048 1.6375 1.6111 12.33%
  QoQ % 3.59% 1.84% 6.13% 0.52% 4.11% 1.64% -
  Horiz. % 119.08% 114.95% 112.88% 106.36% 105.82% 101.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 4.6000 4.4000 3.0900 2.8600 5.8600 4.8200 2.9600 -
P/RPS 11.46 3.49 3.54 5.00 10.79 2.23 1.94 226.43%
  QoQ % 228.37% -1.41% -29.20% -53.66% 383.86% 14.95% -
  Horiz. % 590.72% 179.90% 182.47% 257.73% 556.19% 114.95% 100.00%
P/EPS 63.89 12.98 14.78 18.82 44.39 7.38 6.55 355.89%
  QoQ % 392.22% -12.18% -21.47% -57.60% 501.49% 12.67% -
  Horiz. % 975.42% 198.17% 225.65% 287.33% 677.71% 112.67% 100.00%
EY 1.57 7.70 6.76 5.31 2.25 13.55 15.27 -78.02%
  QoQ % -79.61% 13.91% 27.31% 136.00% -83.39% -11.26% -
  Horiz. % 10.28% 50.43% 44.27% 34.77% 14.73% 88.74% 100.00%
DY 0.00 3.41 1.94 0.00 0.00 5.19 3.38 -
  QoQ % 0.00% 75.77% 0.00% 0.00% 0.00% 53.55% -
  Horiz. % 0.00% 100.89% 57.40% 0.00% 0.00% 153.55% 100.00%
P/NAPS 2.31 2.29 1.64 1.61 1.66 1.42 0.89 88.75%
  QoQ % 0.87% 39.63% 1.86% -3.01% 16.90% 59.55% -
  Horiz. % 259.55% 257.30% 184.27% 180.90% 186.52% 159.55% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 28/08/14 21/05/14 12/02/14 15/11/13 27/08/13 17/05/13 -
Price 4.3600 4.4400 4.0700 2.8500 6.3000 5.2400 3.7700 -
P/RPS 10.86 3.52 4.66 4.99 11.60 2.43 2.47 168.14%
  QoQ % 208.52% -24.46% -6.61% -56.98% 377.37% -1.62% -
  Horiz. % 439.68% 142.51% 188.66% 202.02% 469.64% 98.38% 100.00%
P/EPS 60.56 13.10 19.47 18.75 47.73 8.02 8.34 274.53%
  QoQ % 362.29% -32.72% 3.84% -60.72% 495.14% -3.84% -
  Horiz. % 726.14% 157.07% 233.45% 224.82% 572.30% 96.16% 100.00%
EY 1.65 7.64 5.14 5.33 2.10 12.46 11.99 -73.31%
  QoQ % -78.40% 48.64% -3.56% 153.81% -83.15% 3.92% -
  Horiz. % 13.76% 63.72% 42.87% 44.45% 17.51% 103.92% 100.00%
DY 0.00 3.38 1.47 0.00 0.00 4.77 2.65 -
  QoQ % 0.00% 129.93% 0.00% 0.00% 0.00% 80.00% -
  Horiz. % 0.00% 127.55% 55.47% 0.00% 0.00% 180.00% 100.00%
P/NAPS 2.19 2.31 2.16 1.60 1.78 1.55 1.13 55.38%
  QoQ % -5.19% 6.94% 35.00% -10.11% 14.84% 37.17% -
  Horiz. % 193.81% 204.42% 191.15% 141.59% 157.52% 137.17% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

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

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers