Highlights

[PTARAS] QoQ Cumulative Quarter Result on 2011-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 06-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Mar-2011  [#3]
Profit Trend QoQ -     30.70%    YoY -     69.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 91,048 38,599 125,936 80,030 48,601 23,212 105,731 -9.46%
  QoQ % 135.88% -69.35% 57.36% 64.67% 109.38% -78.05% -
  Horiz. % 86.11% 36.51% 119.11% 75.69% 45.97% 21.95% 100.00%
PBT 31,523 14,786 39,657 26,342 19,608 9,896 26,048 13.52%
  QoQ % 113.19% -62.72% 50.55% 34.34% 98.14% -62.01% -
  Horiz. % 121.02% 56.76% 152.25% 101.13% 75.28% 37.99% 100.00%
Tax -6,358 -2,654 -7,202 -4,070 -2,568 -1,095 -5,311 12.71%
  QoQ % -139.56% 63.15% -76.95% -58.49% -134.52% 79.38% -
  Horiz. % 119.71% 49.97% 135.61% 76.63% 48.35% 20.62% 100.00%
NP 25,165 12,132 32,455 22,272 17,040 8,801 20,737 13.73%
  QoQ % 107.43% -62.62% 45.72% 30.70% 93.61% -57.56% -
  Horiz. % 121.35% 58.50% 156.51% 107.40% 82.17% 42.44% 100.00%
NP to SH 25,165 12,132 32,455 22,272 17,040 8,801 20,737 13.73%
  QoQ % 107.43% -62.62% 45.72% 30.70% 93.61% -57.56% -
  Horiz. % 121.35% 58.50% 156.51% 107.40% 82.17% 42.44% 100.00%
Tax Rate 20.17 % 17.95 % 18.16 % 15.45 % 13.10 % 11.07 % 20.39 % -0.72%
  QoQ % 12.37% -1.16% 17.54% 17.94% 18.34% -45.71% -
  Horiz. % 98.92% 88.03% 89.06% 75.77% 64.25% 54.29% 100.00%
Total Cost 65,883 26,467 93,481 57,758 31,561 14,411 84,994 -15.58%
  QoQ % 148.93% -71.69% 61.85% 83.00% 119.01% -83.04% -
  Horiz. % 77.51% 31.14% 109.99% 67.96% 37.13% 16.96% 100.00%
Net Worth 159,883 217,918 220,373 209,901 204,000 199,222 190,556 -11.01%
  QoQ % -26.63% -1.11% 4.99% 2.89% 2.40% 4.55% -
  Horiz. % 83.90% 114.36% 115.65% 110.15% 107.06% 104.55% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 15,225 - - - 12,009 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 126.78% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 46.91 % - % - % - % 57.92 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 80.99% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 159,883 217,918 220,373 209,901 204,000 199,222 190,556 -11.01%
  QoQ % -26.63% -1.11% 4.99% 2.89% 2.40% 4.55% -
  Horiz. % 83.90% 114.36% 115.65% 110.15% 107.06% 104.55% 100.00%
NOSH 79,941 79,823 80,135 80,115 80,000 80,009 80,065 -0.10%
  QoQ % 0.15% -0.39% 0.03% 0.14% -0.01% -0.07% -
  Horiz. % 99.85% 99.70% 100.09% 100.06% 99.92% 99.93% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 27.64 % 31.43 % 25.77 % 27.83 % 35.06 % 37.92 % 19.61 % 25.63%
  QoQ % -12.06% 21.96% -7.40% -20.62% -7.54% 93.37% -
  Horiz. % 140.95% 160.28% 131.41% 141.92% 178.79% 193.37% 100.00%
ROE 15.74 % 5.57 % 14.73 % 10.61 % 8.35 % 4.42 % 10.88 % 27.83%
  QoQ % 182.59% -62.19% 38.83% 27.07% 88.91% -59.38% -
  Horiz. % 144.67% 51.19% 135.39% 97.52% 76.75% 40.62% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 113.89 48.36 157.15 99.89 60.75 29.01 132.06 -9.37%
  QoQ % 135.50% -69.23% 57.32% 64.43% 109.41% -78.03% -
  Horiz. % 86.24% 36.62% 119.00% 75.64% 46.00% 21.97% 100.00%
EPS 31.40 15.20 40.50 27.80 21.30 11.00 25.90 13.66%
  QoQ % 106.58% -62.47% 45.68% 30.52% 93.64% -57.53% -
  Horiz. % 121.24% 58.69% 156.37% 107.34% 82.24% 42.47% 100.00%
DPS 0.00 0.00 19.00 0.00 0.00 0.00 15.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 126.67% 0.00% 0.00% 0.00% 100.00%
NAPS 2.0000 2.7300 2.7500 2.6200 2.5500 2.4900 2.3800 -10.92%
  QoQ % -26.74% -0.73% 4.96% 2.75% 2.41% 4.62% -
  Horiz. % 84.03% 114.71% 115.55% 110.08% 107.14% 104.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 54.89 23.27 75.93 48.25 29.30 13.99 63.75 -9.47%
  QoQ % 135.88% -69.35% 57.37% 64.68% 109.44% -78.05% -
  Horiz. % 86.10% 36.50% 119.11% 75.69% 45.96% 21.95% 100.00%
EPS 15.17 7.31 19.57 13.43 10.27 5.31 12.50 13.74%
  QoQ % 107.52% -62.65% 45.72% 30.77% 93.41% -57.52% -
  Horiz. % 121.36% 58.48% 156.56% 107.44% 82.16% 42.48% 100.00%
DPS 0.00 0.00 9.18 0.00 0.00 0.00 7.24 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 126.80% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9639 1.3138 1.3286 1.2655 1.2299 1.2011 1.1489 -11.02%
  QoQ % -26.63% -1.11% 4.99% 2.89% 2.40% 4.54% -
  Horiz. % 83.90% 114.35% 115.64% 110.15% 107.05% 104.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.1700 2.3600 2.3500 2.0700 1.9100 1.8300 1.6700 -
P/RPS 1.91 4.88 1.50 2.07 3.14 6.31 1.26 31.86%
  QoQ % -60.86% 225.33% -27.54% -34.08% -50.24% 400.79% -
  Horiz. % 151.59% 387.30% 119.05% 164.29% 249.21% 500.79% 100.00%
P/EPS 6.89 15.53 5.80 7.45 8.97 16.64 6.45 4.49%
  QoQ % -55.63% 167.76% -22.15% -16.95% -46.09% 157.98% -
  Horiz. % 106.82% 240.78% 89.92% 115.50% 139.07% 257.98% 100.00%
EY 14.51 6.44 17.23 13.43 11.15 6.01 15.51 -4.33%
  QoQ % 125.31% -62.62% 28.29% 20.45% 85.52% -61.25% -
  Horiz. % 93.55% 41.52% 111.09% 86.59% 71.89% 38.75% 100.00%
DY 0.00 0.00 8.09 0.00 0.00 0.00 8.98 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 90.09% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.09 0.86 0.85 0.79 0.75 0.73 0.70 34.24%
  QoQ % 26.74% 1.18% 7.59% 5.33% 2.74% 4.29% -
  Horiz. % 155.71% 122.86% 121.43% 112.86% 107.14% 104.29% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 28/10/11 23/08/11 06/05/11 10/02/11 04/11/10 26/08/10 -
Price 2.5300 2.3800 2.2000 2.3100 2.0700 2.0300 1.6700 -
P/RPS 2.22 4.92 1.40 2.31 3.41 7.00 1.26 45.73%
  QoQ % -54.88% 251.43% -39.39% -32.26% -51.29% 455.56% -
  Horiz. % 176.19% 390.48% 111.11% 183.33% 270.63% 555.56% 100.00%
P/EPS 8.04 15.66 5.43 8.31 9.72 18.45 6.45 15.78%
  QoQ % -48.66% 188.40% -34.66% -14.51% -47.32% 186.05% -
  Horiz. % 124.65% 242.79% 84.19% 128.84% 150.70% 286.05% 100.00%
EY 12.44 6.39 18.41 12.03 10.29 5.42 15.51 -13.64%
  QoQ % 94.68% -65.29% 53.03% 16.91% 89.85% -65.05% -
  Horiz. % 80.21% 41.20% 118.70% 77.56% 66.34% 34.95% 100.00%
DY 0.00 0.00 8.64 0.00 0.00 0.00 8.98 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 96.21% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.27 0.87 0.80 0.88 0.81 0.82 0.70 48.59%
  QoQ % 45.98% 8.75% -9.09% 8.64% -1.22% 17.14% -
  Horiz. % 181.43% 124.29% 114.29% 125.71% 115.71% 117.14% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers