Highlights

[PTARAS] QoQ Cumulative Quarter Result on 2017-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 23-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     48.48%    YoY -     -77.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 38,621 95,912 73,764 43,453 19,178 193,737 172,077 -63.03%
  QoQ % -59.73% 30.03% 69.76% 126.58% -90.10% 12.59% -
  Horiz. % 22.44% 55.74% 42.87% 25.25% 11.15% 112.59% 100.00%
PBT 5,570 20,706 17,109 6,439 3,882 42,422 41,586 -73.79%
  QoQ % -73.10% 21.02% 165.71% 65.87% -90.85% 2.01% -
  Horiz. % 13.39% 49.79% 41.14% 15.48% 9.33% 102.01% 100.00%
Tax -2,770 -5,607 -5,028 -862 -126 -6,175 -8,611 -53.02%
  QoQ % 50.60% -11.52% -483.29% -584.13% 97.96% 28.29% -
  Horiz. % 32.17% 65.11% 58.39% 10.01% 1.46% 71.71% 100.00%
NP 2,800 15,099 12,081 5,577 3,756 36,247 32,975 -80.65%
  QoQ % -81.46% 24.98% 116.62% 48.48% -89.64% 9.92% -
  Horiz. % 8.49% 45.79% 36.64% 16.91% 11.39% 109.92% 100.00%
NP to SH 2,800 15,099 12,081 5,577 3,756 36,247 32,975 -80.65%
  QoQ % -81.46% 24.98% 116.62% 48.48% -89.64% 9.92% -
  Horiz. % 8.49% 45.79% 36.64% 16.91% 11.39% 109.92% 100.00%
Tax Rate 49.73 % 27.08 % 29.39 % 13.39 % 3.25 % 14.56 % 20.71 % 79.22%
  QoQ % 83.64% -7.86% 119.49% 312.00% -77.68% -29.70% -
  Horiz. % 240.13% 130.76% 141.91% 64.65% 15.69% 70.30% 100.00%
Total Cost 35,821 80,813 61,683 37,876 15,422 157,490 139,102 -59.49%
  QoQ % -55.67% 31.01% 62.86% 145.60% -90.21% 13.22% -
  Horiz. % 25.75% 58.10% 44.34% 27.23% 11.09% 113.22% 100.00%
Net Worth 316,801 323,844 331,758 329,980 356,819 339,508 346,074 -5.72%
  QoQ % -2.17% -2.39% 0.54% -7.52% 5.10% -1.90% -
  Horiz. % 91.54% 93.58% 95.86% 95.35% 103.11% 98.10% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 33,045 13,204 - - 32,802 13,059 -
  QoQ % 0.00% 150.26% 0.00% 0.00% 0.00% 151.18% -
  Horiz. % 0.00% 253.04% 101.11% 0.00% 0.00% 251.18% 100.00%
Div Payout % - % 218.86 % 109.30 % - % - % 90.50 % 39.60 % -
  QoQ % 0.00% 100.24% 0.00% 0.00% 0.00% 128.54% -
  Horiz. % 0.00% 552.68% 276.01% 0.00% 0.00% 228.54% 100.00%
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 316,801 323,844 331,758 329,980 356,819 339,508 346,074 -5.72%
  QoQ % -2.17% -2.39% 0.54% -7.52% 5.10% -1.90% -
  Horiz. % 91.54% 93.58% 95.86% 95.35% 103.11% 98.10% 100.00%
NOSH 165,864 165,227 165,054 164,990 170,727 164,013 163,242 1.07%
  QoQ % 0.39% 0.10% 0.04% -3.36% 4.09% 0.47% -
  Horiz. % 101.61% 101.22% 101.11% 101.07% 104.59% 100.47% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.25 % 15.74 % 16.38 % 12.83 % 19.58 % 18.71 % 19.16 % -47.65%
  QoQ % -53.94% -3.91% 27.67% -34.47% 4.65% -2.35% -
  Horiz. % 37.84% 82.15% 85.49% 66.96% 102.19% 97.65% 100.00%
ROE 0.88 % 4.66 % 3.64 % 1.69 % 1.05 % 10.68 % 9.53 % -79.54%
  QoQ % -81.12% 28.02% 115.38% 60.95% -90.17% 12.07% -
  Horiz. % 9.23% 48.90% 38.20% 17.73% 11.02% 112.07% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 23.28 58.05 44.69 26.34 11.23 118.12 105.41 -63.43%
  QoQ % -59.90% 29.89% 69.67% 134.55% -90.49% 12.06% -
  Horiz. % 22.09% 55.07% 42.40% 24.99% 10.65% 112.06% 100.00%
EPS 1.70 9.10 7.30 3.40 2.20 22.10 20.20 -80.77%
  QoQ % -81.32% 24.66% 114.71% 54.55% -90.05% 9.41% -
  Horiz. % 8.42% 45.05% 36.14% 16.83% 10.89% 109.41% 100.00%
DPS 0.00 20.00 8.00 0.00 0.00 20.00 8.00 -
  QoQ % 0.00% 150.00% 0.00% 0.00% 0.00% 150.00% -
  Horiz. % 0.00% 250.00% 100.00% 0.00% 0.00% 250.00% 100.00%
NAPS 1.9100 1.9600 2.0100 2.0000 2.0900 2.0700 2.1200 -6.71%
  QoQ % -2.55% -2.49% 0.50% -4.31% 0.97% -2.36% -
  Horiz. % 90.09% 92.45% 94.81% 94.34% 98.58% 97.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 23.28 57.83 44.47 26.20 11.56 116.80 103.75 -63.04%
  QoQ % -59.74% 30.04% 69.73% 126.64% -90.10% 12.58% -
  Horiz. % 22.44% 55.74% 42.86% 25.25% 11.14% 112.58% 100.00%
EPS 1.70 9.10 7.28 3.36 2.26 21.85 19.88 -80.56%
  QoQ % -81.32% 25.00% 116.67% 48.67% -89.66% 9.91% -
  Horiz. % 8.55% 45.77% 36.62% 16.90% 11.37% 109.91% 100.00%
DPS 0.00 19.92 7.96 0.00 0.00 19.78 7.87 -
  QoQ % 0.00% 150.25% 0.00% 0.00% 0.00% 151.33% -
  Horiz. % 0.00% 253.11% 101.14% 0.00% 0.00% 251.33% 100.00%
NAPS 1.9100 1.9525 2.0002 1.9895 2.1513 2.0469 2.0865 -5.72%
  QoQ % -2.18% -2.38% 0.54% -7.52% 5.10% -1.90% -
  Horiz. % 91.54% 93.58% 95.86% 95.35% 103.11% 98.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.4000 2.6100 3.2000 3.7200 3.8800 4.1000 3.5200 -
P/RPS 10.31 4.50 7.16 14.12 34.54 3.47 3.34 111.86%
  QoQ % 129.11% -37.15% -49.29% -59.12% 895.39% 3.89% -
  Horiz. % 308.68% 134.73% 214.37% 422.75% 1,034.13% 103.89% 100.00%
P/EPS 142.17 28.56 43.72 110.05 176.36 18.55 17.43 304.69%
  QoQ % 397.79% -34.68% -60.27% -37.60% 850.73% 6.43% -
  Horiz. % 815.66% 163.86% 250.83% 631.38% 1,011.82% 106.43% 100.00%
EY 0.70 3.50 2.29 0.91 0.57 5.39 5.74 -75.38%
  QoQ % -80.00% 52.84% 151.65% 59.65% -89.42% -6.10% -
  Horiz. % 12.20% 60.98% 39.90% 15.85% 9.93% 93.90% 100.00%
DY 0.00 7.66 2.50 0.00 0.00 4.88 2.27 -
  QoQ % 0.00% 206.40% 0.00% 0.00% 0.00% 114.98% -
  Horiz. % 0.00% 337.44% 110.13% 0.00% 0.00% 214.98% 100.00%
P/NAPS 1.26 1.33 1.59 1.86 1.86 1.98 1.66 -16.78%
  QoQ % -5.26% -16.35% -14.52% 0.00% -6.06% 19.28% -
  Horiz. % 75.90% 80.12% 95.78% 112.05% 112.05% 119.28% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 28/08/18 25/05/18 23/02/18 24/11/17 29/08/17 26/05/17 -
Price 2.4900 2.5000 2.9500 3.7500 3.8100 4.0600 3.8700 -
P/RPS 10.69 4.31 6.60 14.24 33.92 3.44 3.67 103.83%
  QoQ % 148.03% -34.70% -53.65% -58.02% 886.05% -6.27% -
  Horiz. % 291.28% 117.44% 179.84% 388.01% 924.25% 93.73% 100.00%
P/EPS 147.50 27.36 40.30 110.94 173.18 18.37 19.16 289.40%
  QoQ % 439.11% -32.11% -63.67% -35.94% 842.73% -4.12% -
  Horiz. % 769.83% 142.80% 210.33% 579.02% 903.86% 95.88% 100.00%
EY 0.68 3.66 2.48 0.90 0.58 5.44 5.22 -74.27%
  QoQ % -81.42% 47.58% 175.56% 55.17% -89.34% 4.21% -
  Horiz. % 13.03% 70.11% 47.51% 17.24% 11.11% 104.21% 100.00%
DY 0.00 8.00 2.71 0.00 0.00 4.93 2.07 -
  QoQ % 0.00% 195.20% 0.00% 0.00% 0.00% 138.16% -
  Horiz. % 0.00% 386.47% 130.92% 0.00% 0.00% 238.16% 100.00%
P/NAPS 1.30 1.28 1.47 1.88 1.82 1.96 1.83 -20.37%
  QoQ % 1.56% -12.93% -21.81% 3.30% -7.14% 7.10% -
  Horiz. % 71.04% 69.95% 80.33% 102.73% 99.45% 107.10% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

551  376  631  906 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 KANGER 0.1850.00 
 VIVOCOM 1.14+0.13 
 BINTAI 0.83+0.035 
 KNM 0.205+0.005 
 BIOHLDG 0.32+0.005 
 TNLOGIS 0.87+0.105 
 TDM 0.29+0.025 
 SANICHI 0.06-0.005 

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