Highlights

[PTARAS] QoQ Cumulative Quarter Result on 2010-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 07-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Mar-2010  [#3]
Profit Trend QoQ -     48.02%    YoY -     150.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 48,601 23,212 105,731 84,461 58,107 31,890 130,295 -48.09%
  QoQ % 109.38% -78.05% 25.18% 45.35% 82.21% -75.52% -
  Horiz. % 37.30% 17.81% 81.15% 64.82% 44.60% 24.48% 100.00%
PBT 19,608 9,896 26,048 17,103 11,460 6,288 16,788 10.87%
  QoQ % 98.14% -62.01% 52.30% 49.24% 82.25% -62.54% -
  Horiz. % 116.80% 58.95% 155.16% 101.88% 68.26% 37.46% 100.00%
Tax -2,568 -1,095 -5,311 -3,991 -2,602 -1,474 -5,318 -38.37%
  QoQ % -134.52% 79.38% -33.07% -53.38% -76.53% 72.28% -
  Horiz. % 48.29% 20.59% 99.87% 75.05% 48.93% 27.72% 100.00%
NP 17,040 8,801 20,737 13,112 8,858 4,814 11,470 30.10%
  QoQ % 93.61% -57.56% 58.15% 48.02% 84.00% -58.03% -
  Horiz. % 148.56% 76.73% 180.79% 114.32% 77.23% 41.97% 100.00%
NP to SH 17,040 8,801 20,737 13,112 8,858 4,814 11,470 30.10%
  QoQ % 93.61% -57.56% 58.15% 48.02% 84.00% -58.03% -
  Horiz. % 148.56% 76.73% 180.79% 114.32% 77.23% 41.97% 100.00%
Tax Rate 13.10 % 11.07 % 20.39 % 23.34 % 22.71 % 23.44 % 31.68 % -44.41%
  QoQ % 18.34% -45.71% -12.64% 2.77% -3.11% -26.01% -
  Horiz. % 41.35% 34.94% 64.36% 73.67% 71.69% 73.99% 100.00%
Total Cost 31,561 14,411 84,994 71,349 49,249 27,076 118,825 -58.58%
  QoQ % 119.01% -83.04% 19.12% 44.87% 81.89% -77.21% -
  Horiz. % 26.56% 12.13% 71.53% 60.05% 41.45% 22.79% 100.00%
Net Worth 204,000 199,222 190,556 182,288 179,575 180,524 175,659 10.46%
  QoQ % 2.40% 4.55% 4.54% 1.51% -0.53% 2.77% -
  Horiz. % 116.13% 113.41% 108.48% 103.77% 102.23% 102.77% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 12,009 - - - 8,020 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 149.73% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 57.92 % - % - % - % 69.93 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 82.83% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 204,000 199,222 190,556 182,288 179,575 180,524 175,659 10.46%
  QoQ % 2.40% 4.55% 4.54% 1.51% -0.53% 2.77% -
  Horiz. % 116.13% 113.41% 108.48% 103.77% 102.23% 102.77% 100.00%
NOSH 80,000 80,009 80,065 79,951 80,527 80,233 80,209 -0.17%
  QoQ % -0.01% -0.07% 0.14% -0.72% 0.37% 0.03% -
  Horiz. % 99.74% 99.75% 99.82% 99.68% 100.40% 100.03% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 35.06 % 37.92 % 19.61 % 15.52 % 15.24 % 15.10 % 8.80 % 150.68%
  QoQ % -7.54% 93.37% 26.35% 1.84% 0.93% 71.59% -
  Horiz. % 398.41% 430.91% 222.84% 176.36% 173.18% 171.59% 100.00%
ROE 8.35 % 4.42 % 10.88 % 7.19 % 4.93 % 2.67 % 6.53 % 17.76%
  QoQ % 88.91% -59.38% 51.32% 45.84% 84.64% -59.11% -
  Horiz. % 127.87% 67.69% 166.62% 110.11% 75.50% 40.89% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 60.75 29.01 132.06 105.64 72.16 39.75 162.44 -48.00%
  QoQ % 109.41% -78.03% 25.01% 46.40% 81.53% -75.53% -
  Horiz. % 37.40% 17.86% 81.30% 65.03% 44.42% 24.47% 100.00%
EPS 21.30 11.00 25.90 16.40 11.00 6.00 14.30 30.33%
  QoQ % 93.64% -57.53% 57.93% 49.09% 83.33% -58.04% -
  Horiz. % 148.95% 76.92% 181.12% 114.69% 76.92% 41.96% 100.00%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 10.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.5500 2.4900 2.3800 2.2800 2.2300 2.2500 2.1900 10.65%
  QoQ % 2.41% 4.62% 4.39% 2.24% -0.89% 2.74% -
  Horiz. % 116.44% 113.70% 108.68% 104.11% 101.83% 102.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 29.30 13.99 63.75 50.92 35.03 19.23 78.55 -48.09%
  QoQ % 109.44% -78.05% 25.20% 45.36% 82.16% -75.52% -
  Horiz. % 37.30% 17.81% 81.16% 64.82% 44.60% 24.48% 100.00%
EPS 10.27 5.31 12.50 7.91 5.34 2.90 6.92 30.02%
  QoQ % 93.41% -57.52% 58.03% 48.13% 84.14% -58.09% -
  Horiz. % 148.41% 76.73% 180.64% 114.31% 77.17% 41.91% 100.00%
DPS 0.00 0.00 7.24 0.00 0.00 0.00 4.84 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 149.59% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2299 1.2011 1.1489 1.0990 1.0827 1.0884 1.0591 10.45%
  QoQ % 2.40% 4.54% 4.54% 1.51% -0.52% 2.77% -
  Horiz. % 116.13% 113.41% 108.48% 103.77% 102.23% 102.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.9100 1.8300 1.6700 1.6000 1.3200 1.4100 1.3400 -
P/RPS 3.14 6.31 1.26 1.51 1.83 3.55 0.82 144.16%
  QoQ % -50.24% 400.79% -16.56% -17.49% -48.45% 332.93% -
  Horiz. % 382.93% 769.51% 153.66% 184.15% 223.17% 432.93% 100.00%
P/EPS 8.97 16.64 6.45 9.76 12.00 23.50 9.37 -2.86%
  QoQ % -46.09% 157.98% -33.91% -18.67% -48.94% 150.80% -
  Horiz. % 95.73% 177.59% 68.84% 104.16% 128.07% 250.80% 100.00%
EY 11.15 6.01 15.51 10.25 8.33 4.26 10.67 2.97%
  QoQ % 85.52% -61.25% 51.32% 23.05% 95.54% -60.07% -
  Horiz. % 104.50% 56.33% 145.36% 96.06% 78.07% 39.93% 100.00%
DY 0.00 0.00 8.98 0.00 0.00 0.00 7.46 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 120.38% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.75 0.73 0.70 0.70 0.59 0.63 0.61 14.72%
  QoQ % 2.74% 4.29% 0.00% 18.64% -6.35% 3.28% -
  Horiz. % 122.95% 119.67% 114.75% 114.75% 96.72% 103.28% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 10/02/11 04/11/10 26/08/10 07/05/10 05/02/10 06/11/09 28/08/09 -
Price 2.0700 2.0300 1.6700 1.5800 1.6100 1.4800 1.4800 -
P/RPS 3.41 7.00 1.26 1.50 2.23 3.72 0.91 140.67%
  QoQ % -51.29% 455.56% -16.00% -32.74% -40.05% 308.79% -
  Horiz. % 374.73% 769.23% 138.46% 164.84% 245.05% 408.79% 100.00%
P/EPS 9.72 18.45 6.45 9.63 14.64 24.67 10.35 -4.09%
  QoQ % -47.32% 186.05% -33.02% -34.22% -40.66% 138.36% -
  Horiz. % 93.91% 178.26% 62.32% 93.04% 141.45% 238.36% 100.00%
EY 10.29 5.42 15.51 10.38 6.83 4.05 9.66 4.29%
  QoQ % 89.85% -65.05% 49.42% 51.98% 68.64% -58.07% -
  Horiz. % 106.52% 56.11% 160.56% 107.45% 70.70% 41.93% 100.00%
DY 0.00 0.00 8.98 0.00 0.00 0.00 6.76 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 132.84% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.81 0.82 0.70 0.69 0.72 0.66 0.68 12.33%
  QoQ % -1.22% 17.14% 1.45% -4.17% 9.09% -2.94% -
  Horiz. % 119.12% 120.59% 102.94% 101.47% 105.88% 97.06% 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.
 


 

348  211  533  1170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.27+0.005 
 KHEESAN 0.49+0.01 
 KNM 0.365+0.005 
 ARMADA 0.475-0.02 
 KNM-WB 0.075-0.01 
 ARBB 0.34+0.02 
 HSI-H8F 0.26-0.005 
 MTRONIC-WA 0.010.00 
 TDM 0.275+0.03 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers