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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Sapura Energy secures jobs worth RM615 mil Oil and Gas Malaysia News
2. Pendapatan diraih Sapura Energy meningkat Oil and Gas Malaysia News
3. Dayang: The truth will set me free - Koon Yew Yin Koon Yew Yin's Blog
4. TRADING STOCKS IN DECEMBER! The Best Tips
5. Billionaire Ray Dalio Predicts The Next Big Market Crash Good Articles to Share
6. 5 Signs Tell Us WHEN the Markets Will Crash Good Articles to Share
7. COMMENTS ON MALAYAN BANK BERHAD (1155) - louisesinvesting Good Articles to Share
8. Cutting Your Losses Our Investment Journey
Partners & Brokers