Highlights

[PTARAS] QoQ Cumulative Quarter Result on 2014-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 24-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     131.77%    YoY -     9.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 35,762 242,999 195,643 138,304 64,194 201,907 140,161 -59.74%
  QoQ % -85.28% 24.21% 41.46% 115.45% -68.21% 44.05% -
  Horiz. % 25.51% 173.37% 139.58% 98.68% 45.80% 144.05% 100.00%
PBT 8,415 68,570 53,771 35,526 15,281 71,164 45,706 -67.60%
  QoQ % -87.73% 27.52% 51.36% 132.48% -78.53% 55.70% -
  Horiz. % 18.41% 150.02% 117.65% 77.73% 33.43% 155.70% 100.00%
Tax -1,693 -16,649 -13,303 -8,842 -3,768 -16,927 -12,173 -73.12%
  QoQ % 89.83% -25.15% -50.45% -134.66% 77.74% -39.05% -
  Horiz. % 13.91% 136.77% 109.28% 72.64% 30.95% 139.05% 100.00%
NP 6,722 51,921 40,468 26,684 11,513 54,237 33,533 -65.71%
  QoQ % -87.05% 28.30% 51.66% 131.77% -78.77% 61.74% -
  Horiz. % 20.05% 154.84% 120.68% 79.58% 34.33% 161.74% 100.00%
NP to SH 6,722 51,921 40,468 26,684 11,513 54,237 33,533 -65.71%
  QoQ % -87.05% 28.30% 51.66% 131.77% -78.77% 61.74% -
  Horiz. % 20.05% 154.84% 120.68% 79.58% 34.33% 161.74% 100.00%
Tax Rate 20.12 % 24.28 % 24.74 % 24.89 % 24.66 % 23.79 % 26.63 % -17.03%
  QoQ % -17.13% -1.86% -0.60% 0.93% 3.66% -10.66% -
  Horiz. % 75.55% 91.18% 92.90% 93.47% 92.60% 89.34% 100.00%
Total Cost 29,040 191,078 155,175 111,620 52,681 147,670 106,628 -57.95%
  QoQ % -84.80% 23.14% 39.02% 111.88% -64.33% 38.49% -
  Horiz. % 27.23% 179.20% 145.53% 104.68% 49.41% 138.49% 100.00%
Net Worth 352,495 343,452 340,189 323,101 318,206 307,182 301,636 10.94%
  QoQ % 2.63% 0.96% 5.29% 1.54% 3.59% 1.84% -
  Horiz. % 116.86% 113.86% 112.78% 107.12% 105.49% 101.84% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 29,024 11,285 - - 23,998 9,626 -
  QoQ % 0.00% 157.17% 0.00% 0.00% 0.00% 149.29% -
  Horiz. % 0.00% 301.50% 117.24% 0.00% 0.00% 249.29% 100.00%
Div Payout % - % 55.90 % 27.89 % - % - % 44.25 % 28.71 % -
  QoQ % 0.00% 100.43% 0.00% 0.00% 0.00% 54.13% -
  Horiz. % 0.00% 194.71% 97.14% 0.00% 0.00% 154.13% 100.00%
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 352,495 343,452 340,189 323,101 318,206 307,182 301,636 10.94%
  QoQ % 2.63% 0.96% 5.29% 1.54% 3.59% 1.84% -
  Horiz. % 116.86% 113.86% 112.78% 107.12% 105.49% 101.84% 100.00%
NOSH 163,951 161,245 161,227 160,746 159,902 159,991 160,444 1.45%
  QoQ % 1.68% 0.01% 0.30% 0.53% -0.06% -0.28% -
  Horiz. % 102.19% 100.50% 100.49% 100.19% 99.66% 99.72% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 18.80 % 21.37 % 20.68 % 19.29 % 17.93 % 26.86 % 23.92 % -14.82%
  QoQ % -12.03% 3.34% 7.21% 7.59% -33.25% 12.29% -
  Horiz. % 78.60% 89.34% 86.45% 80.64% 74.96% 112.29% 100.00%
ROE 1.91 % 15.12 % 11.90 % 8.26 % 3.62 % 17.66 % 11.12 % -69.07%
  QoQ % -87.37% 27.06% 44.07% 128.18% -79.50% 58.81% -
  Horiz. % 17.18% 135.97% 107.01% 74.28% 32.55% 158.81% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 21.81 150.70 121.35 86.04 40.15 126.20 87.36 -60.32%
  QoQ % -85.53% 24.19% 41.04% 114.30% -68.19% 44.46% -
  Horiz. % 24.97% 172.50% 138.91% 98.49% 45.96% 144.46% 100.00%
EPS 4.10 32.20 25.10 16.60 7.20 33.90 20.90 -66.20%
  QoQ % -87.27% 28.29% 51.20% 130.56% -78.76% 62.20% -
  Horiz. % 19.62% 154.07% 120.10% 79.43% 34.45% 162.20% 100.00%
DPS 0.00 18.00 7.00 0.00 0.00 15.00 6.00 -
  QoQ % 0.00% 157.14% 0.00% 0.00% 0.00% 150.00% -
  Horiz. % 0.00% 300.00% 116.67% 0.00% 0.00% 250.00% 100.00%
NAPS 2.1500 2.1300 2.1100 2.0100 1.9900 1.9200 1.8800 9.35%
  QoQ % 0.94% 0.95% 4.98% 1.01% 3.65% 2.13% -
  Horiz. % 114.36% 113.30% 112.23% 106.91% 105.85% 102.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 21.81 148.17 119.29 84.33 39.14 123.11 85.46 -59.73%
  QoQ % -85.28% 24.21% 41.46% 115.46% -68.21% 44.06% -
  Horiz. % 25.52% 173.38% 139.59% 98.68% 45.80% 144.06% 100.00%
EPS 4.10 31.66 24.68 16.27 7.02 33.07 20.45 -65.71%
  QoQ % -87.05% 28.28% 51.69% 131.77% -78.77% 61.71% -
  Horiz. % 20.05% 154.82% 120.68% 79.56% 34.33% 161.71% 100.00%
DPS 0.00 17.70 6.88 0.00 0.00 14.63 5.87 -
  QoQ % 0.00% 157.27% 0.00% 0.00% 0.00% 149.23% -
  Horiz. % 0.00% 301.53% 117.21% 0.00% 0.00% 249.23% 100.00%
NAPS 2.1494 2.0942 2.0743 1.9701 1.9403 1.8731 1.8392 10.94%
  QoQ % 2.64% 0.96% 5.29% 1.54% 3.59% 1.84% -
  Horiz. % 116.87% 113.86% 112.78% 107.12% 105.50% 101.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 3.3300 3.7700 4.0300 3.7300 4.6000 4.4000 3.0900 -
P/RPS 15.27 2.50 3.32 4.34 11.46 3.49 3.54 164.75%
  QoQ % 510.80% -24.70% -23.50% -62.13% 228.37% -1.41% -
  Horiz. % 431.36% 70.62% 93.79% 122.60% 323.73% 98.59% 100.00%
P/EPS 81.22 11.71 16.06 22.47 63.89 12.98 14.78 211.08%
  QoQ % 593.60% -27.09% -28.53% -64.83% 392.22% -12.18% -
  Horiz. % 549.53% 79.23% 108.66% 152.03% 432.27% 87.82% 100.00%
EY 1.23 8.54 6.23 4.45 1.57 7.70 6.76 -67.86%
  QoQ % -85.60% 37.08% 40.00% 183.44% -79.61% 13.91% -
  Horiz. % 18.20% 126.33% 92.16% 65.83% 23.22% 113.91% 100.00%
DY 0.00 4.77 1.74 0.00 0.00 3.41 1.94 -
  QoQ % 0.00% 174.14% 0.00% 0.00% 0.00% 75.77% -
  Horiz. % 0.00% 245.88% 89.69% 0.00% 0.00% 175.77% 100.00%
P/NAPS 1.55 1.77 1.91 1.86 2.31 2.29 1.64 -3.69%
  QoQ % -12.43% -7.33% 2.69% -19.48% 0.87% 39.63% -
  Horiz. % 94.51% 107.93% 116.46% 113.41% 140.85% 139.63% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 26/08/15 15/05/15 24/02/15 21/11/14 28/08/14 21/05/14 -
Price 3.5400 3.1100 4.0800 4.3600 4.3600 4.4400 4.0700 -
P/RPS 16.23 2.06 3.36 5.07 10.86 3.52 4.66 129.59%
  QoQ % 687.86% -38.69% -33.73% -53.31% 208.52% -24.46% -
  Horiz. % 348.28% 44.21% 72.10% 108.80% 233.05% 75.54% 100.00%
P/EPS 86.34 9.66 16.25 26.27 60.56 13.10 19.47 169.67%
  QoQ % 793.79% -40.55% -38.14% -56.62% 362.29% -32.72% -
  Horiz. % 443.45% 49.61% 83.46% 134.93% 311.04% 67.28% 100.00%
EY 1.16 10.35 6.15 3.81 1.65 7.64 5.14 -62.90%
  QoQ % -88.79% 68.29% 61.42% 130.91% -78.40% 48.64% -
  Horiz. % 22.57% 201.36% 119.65% 74.12% 32.10% 148.64% 100.00%
DY 0.00 5.79 1.72 0.00 0.00 3.38 1.47 -
  QoQ % 0.00% 236.63% 0.00% 0.00% 0.00% 129.93% -
  Horiz. % 0.00% 393.88% 117.01% 0.00% 0.00% 229.93% 100.00%
P/NAPS 1.65 1.46 1.93 2.17 2.19 2.31 2.16 -16.42%
  QoQ % 13.01% -24.35% -11.06% -0.91% -5.19% 6.94% -
  Horiz. % 76.39% 67.59% 89.35% 100.46% 101.39% 106.94% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers