Highlights

[PTARAS] QoQ Cumulative Quarter Result on 2009-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 08-May-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Mar-2009  [#3]
Profit Trend QoQ -     690.33%    YoY -     -76.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 58,107 31,890 130,295 98,260 68,849 41,301 165,431 -50.12%
  QoQ % 82.21% -75.52% 32.60% 42.72% 66.70% -75.03% -
  Horiz. % 35.12% 19.28% 78.76% 59.40% 41.62% 24.97% 100.00%
PBT 11,460 6,288 16,788 9,906 3,797 2,104 32,653 -50.15%
  QoQ % 82.25% -62.54% 69.47% 160.89% 80.47% -93.56% -
  Horiz. % 35.10% 19.26% 51.41% 30.34% 11.63% 6.44% 100.00%
Tax -2,602 -1,474 -5,318 -4,674 -3,135 -1,587 -8,830 -55.62%
  QoQ % -76.53% 72.28% -13.78% -49.09% -97.54% 82.03% -
  Horiz. % 29.47% 16.69% 60.23% 52.93% 35.50% 17.97% 100.00%
NP 8,858 4,814 11,470 5,232 662 517 23,823 -48.20%
  QoQ % 84.00% -58.03% 119.23% 690.33% 28.05% -97.83% -
  Horiz. % 37.18% 20.21% 48.15% 21.96% 2.78% 2.17% 100.00%
NP to SH 8,858 4,814 11,470 5,232 662 517 23,823 -48.20%
  QoQ % 84.00% -58.03% 119.23% 690.33% 28.05% -97.83% -
  Horiz. % 37.18% 20.21% 48.15% 21.96% 2.78% 2.17% 100.00%
Tax Rate 22.71 % 23.44 % 31.68 % 47.18 % 82.57 % 75.43 % 27.04 % -10.95%
  QoQ % -3.11% -26.01% -32.85% -42.86% 9.47% 178.96% -
  Horiz. % 83.99% 86.69% 117.16% 174.48% 305.36% 278.96% 100.00%
Total Cost 49,249 27,076 118,825 93,028 68,187 40,784 141,608 -50.45%
  QoQ % 81.89% -77.21% 27.73% 36.43% 67.19% -71.20% -
  Horiz. % 34.78% 19.12% 83.91% 65.69% 48.15% 28.80% 100.00%
Net Worth 179,575 180,524 175,659 169,838 170,464 185,258 171,077 3.28%
  QoQ % -0.53% 2.77% 3.43% -0.37% -7.99% 8.29% -
  Horiz. % 104.97% 105.52% 102.68% 99.28% 99.64% 108.29% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 8,020 - - - 9,593 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 83.61% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 69.93 % - % - % - % 40.27 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 173.65% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 179,575 180,524 175,659 169,838 170,464 185,258 171,077 3.28%
  QoQ % -0.53% 2.77% 3.43% -0.37% -7.99% 8.29% -
  Horiz. % 104.97% 105.52% 102.68% 99.28% 99.64% 108.29% 100.00%
NOSH 80,527 80,233 80,209 80,492 82,749 86,166 79,942 0.49%
  QoQ % 0.37% 0.03% -0.35% -2.73% -3.97% 7.79% -
  Horiz. % 100.73% 100.36% 100.33% 100.69% 103.51% 107.79% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 15.24 % 15.10 % 8.80 % 5.32 % 0.96 % 1.25 % 14.40 % 3.84%
  QoQ % 0.93% 71.59% 65.41% 454.17% -23.20% -91.32% -
  Horiz. % 105.83% 104.86% 61.11% 36.94% 6.67% 8.68% 100.00%
ROE 4.93 % 2.67 % 6.53 % 3.08 % 0.39 % 0.28 % 13.93 % -49.87%
  QoQ % 84.64% -59.11% 112.01% 689.74% 39.29% -97.99% -
  Horiz. % 35.39% 19.17% 46.88% 22.11% 2.80% 2.01% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 72.16 39.75 162.44 122.07 83.20 47.93 206.94 -50.36%
  QoQ % 81.53% -75.53% 33.07% 46.72% 73.59% -76.84% -
  Horiz. % 34.87% 19.21% 78.50% 58.99% 40.20% 23.16% 100.00%
EPS 11.00 6.00 14.30 6.50 0.80 0.60 29.80 -48.45%
  QoQ % 83.33% -58.04% 120.00% 712.50% 33.33% -97.99% -
  Horiz. % 36.91% 20.13% 47.99% 21.81% 2.68% 2.01% 100.00%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 12.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 83.33% 0.00% 0.00% 0.00% 100.00%
NAPS 2.2300 2.2500 2.1900 2.1100 2.0600 2.1500 2.1400 2.78%
  QoQ % -0.89% 2.74% 3.79% 2.43% -4.19% 0.47% -
  Horiz. % 104.21% 105.14% 102.34% 98.60% 96.26% 100.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 35.03 19.23 78.55 59.24 41.51 24.90 99.74 -50.13%
  QoQ % 82.16% -75.52% 32.60% 42.71% 66.71% -75.04% -
  Horiz. % 35.12% 19.28% 78.75% 59.39% 41.62% 24.96% 100.00%
EPS 5.34 2.90 6.92 3.15 0.40 0.31 14.36 -48.19%
  QoQ % 84.14% -58.09% 119.68% 687.50% 29.03% -97.84% -
  Horiz. % 37.19% 20.19% 48.19% 21.94% 2.79% 2.16% 100.00%
DPS 0.00 0.00 4.84 0.00 0.00 0.00 5.78 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 83.74% 0.00% 0.00% 0.00% 100.00%
NAPS 1.0827 1.0884 1.0591 1.0240 1.0277 1.1169 1.0314 3.28%
  QoQ % -0.52% 2.77% 3.43% -0.36% -7.99% 8.29% -
  Horiz. % 104.97% 105.53% 102.69% 99.28% 99.64% 108.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.3200 1.4100 1.3400 1.1000 1.0500 1.3000 1.3400 -
P/RPS 1.83 3.55 0.82 0.90 1.26 2.71 0.65 99.01%
  QoQ % -48.45% 332.93% -8.89% -28.57% -53.51% 316.92% -
  Horiz. % 281.54% 546.15% 126.15% 138.46% 193.85% 416.92% 100.00%
P/EPS 12.00 23.50 9.37 16.92 131.25 216.67 4.50 91.96%
  QoQ % -48.94% 150.80% -44.62% -87.11% -39.42% 4,714.89% -
  Horiz. % 266.67% 522.22% 208.22% 376.00% 2,916.67% 4,814.89% 100.00%
EY 8.33 4.26 10.67 5.91 0.76 0.46 22.24 -47.95%
  QoQ % 95.54% -60.07% 80.54% 677.63% 65.22% -97.93% -
  Horiz. % 37.46% 19.15% 47.98% 26.57% 3.42% 2.07% 100.00%
DY 0.00 0.00 7.46 0.00 0.00 0.00 8.96 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 83.26% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.59 0.63 0.61 0.52 0.51 0.60 0.63 -4.27%
  QoQ % -6.35% 3.28% 17.31% 1.96% -15.00% -4.76% -
  Horiz. % 93.65% 100.00% 96.83% 82.54% 80.95% 95.24% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 05/02/10 06/11/09 28/08/09 08/05/09 06/02/09 07/11/08 28/08/08 -
Price 1.6100 1.4800 1.4800 1.2500 1.0300 1.1400 1.3700 -
P/RPS 2.23 3.72 0.91 1.02 1.24 2.38 0.66 124.67%
  QoQ % -40.05% 308.79% -10.78% -17.74% -47.90% 260.61% -
  Horiz. % 337.88% 563.64% 137.88% 154.55% 187.88% 360.61% 100.00%
P/EPS 14.64 24.67 10.35 19.23 128.75 190.00 4.60 115.91%
  QoQ % -40.66% 138.36% -46.18% -85.06% -32.24% 4,030.43% -
  Horiz. % 318.26% 536.30% 225.00% 418.04% 2,798.91% 4,130.43% 100.00%
EY 6.83 4.05 9.66 5.20 0.78 0.53 21.75 -53.70%
  QoQ % 68.64% -58.07% 85.77% 566.67% 47.17% -97.56% -
  Horiz. % 31.40% 18.62% 44.41% 23.91% 3.59% 2.44% 100.00%
DY 0.00 0.00 6.76 0.00 0.00 0.00 8.76 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 77.17% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.72 0.66 0.68 0.59 0.50 0.53 0.64 8.15%
  QoQ % 9.09% -2.94% 15.25% 18.00% -5.66% -17.19% -
  Horiz. % 112.50% 103.13% 106.25% 92.19% 78.12% 82.81% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

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