Highlights

[PTARAS] QoQ Cumulative Quarter Result on 2013-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 17-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     60.51%    YoY -     6.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 91,272 43,380 172,845 122,139 79,705 43,686 185,172 -37.52%
  QoQ % 110.40% -74.90% 41.51% 53.24% 82.45% -76.41% -
  Horiz. % 49.29% 23.43% 93.34% 65.96% 43.04% 23.59% 100.00%
PBT 32,025 14,130 67,152 47,137 29,492 18,866 57,864 -32.52%
  QoQ % 126.65% -78.96% 42.46% 59.83% 56.32% -67.40% -
  Horiz. % 55.35% 24.42% 116.05% 81.46% 50.97% 32.60% 100.00%
Tax -7,754 -3,586 -14,835 -10,973 -6,961 -4,555 -12,967 -28.96%
  QoQ % -116.23% 75.83% -35.20% -57.64% -52.82% 64.87% -
  Horiz. % 59.80% 27.65% 114.41% 84.62% 53.68% 35.13% 100.00%
NP 24,271 10,544 52,317 36,164 22,531 14,311 44,897 -33.56%
  QoQ % 130.19% -79.85% 44.67% 60.51% 57.44% -68.12% -
  Horiz. % 54.06% 23.48% 116.53% 80.55% 50.18% 31.88% 100.00%
NP to SH 24,271 10,544 52,317 36,164 22,531 14,311 44,897 -33.56%
  QoQ % 130.19% -79.85% 44.67% 60.51% 57.44% -68.12% -
  Horiz. % 54.06% 23.48% 116.53% 80.55% 50.18% 31.88% 100.00%
Tax Rate 24.21 % 25.38 % 22.09 % 23.28 % 23.60 % 24.14 % 22.41 % 5.27%
  QoQ % -4.61% 14.89% -5.11% -1.36% -2.24% 7.72% -
  Horiz. % 108.03% 113.25% 98.57% 103.88% 105.31% 107.72% 100.00%
Total Cost 67,001 32,836 120,528 85,975 57,174 29,375 140,275 -38.81%
  QoQ % 104.05% -72.76% 40.19% 50.37% 94.63% -79.06% -
  Horiz. % 47.76% 23.41% 85.92% 61.29% 40.76% 20.94% 100.00%
Net Worth 284,226 282,770 271,599 267,229 240,333 251,042 238,038 12.51%
  QoQ % 0.51% 4.11% 1.64% 11.19% -4.27% 5.46% -
  Horiz. % 119.40% 118.79% 114.10% 112.26% 100.96% 105.46% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 20,029 8,000 - - 16,029 -
  QoQ % 0.00% 0.00% 150.34% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 124.95% 49.91% 0.00% 0.00% 100.00%
Div Payout % - % - % 38.28 % 22.12 % - % - % 35.70 % -
  QoQ % 0.00% 0.00% 73.06% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 107.23% 61.96% 0.00% 0.00% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 284,226 282,770 271,599 267,229 240,333 251,042 238,038 12.51%
  QoQ % 0.51% 4.11% 1.64% 11.19% -4.27% 5.46% -
  Horiz. % 119.40% 118.79% 114.10% 112.26% 100.96% 105.46% 100.00%
NOSH 159,677 79,878 80,117 80,008 80,111 79,949 80,147 58.13%
  QoQ % 99.90% -0.30% 0.14% -0.13% 0.20% -0.25% -
  Horiz. % 199.23% 99.66% 99.96% 99.83% 99.95% 99.75% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 26.59 % 24.31 % 30.27 % 29.61 % 28.27 % 32.76 % 24.25 % 6.32%
  QoQ % 9.38% -19.69% 2.23% 4.74% -13.71% 35.09% -
  Horiz. % 109.65% 100.25% 124.82% 122.10% 116.58% 135.09% 100.00%
ROE 8.54 % 3.73 % 19.26 % 13.53 % 9.37 % 5.70 % 18.86 % -40.95%
  QoQ % 128.95% -80.63% 42.35% 44.40% 64.39% -69.78% -
  Horiz. % 45.28% 19.78% 102.12% 71.74% 49.68% 30.22% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 57.16 54.31 215.74 152.66 99.49 54.64 231.04 -60.49%
  QoQ % 5.25% -74.83% 41.32% 53.44% 82.08% -76.35% -
  Horiz. % 24.74% 23.51% 93.38% 66.08% 43.06% 23.65% 100.00%
EPS 15.20 13.20 65.30 45.20 14.00 17.90 56.10 -58.03%
  QoQ % 15.15% -79.79% 44.47% 222.86% -21.79% -68.09% -
  Horiz. % 27.09% 23.53% 116.40% 80.57% 24.96% 31.91% 100.00%
DPS 0.00 0.00 25.00 10.00 0.00 0.00 20.00 -
  QoQ % 0.00% 0.00% 150.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 125.00% 50.00% 0.00% 0.00% 100.00%
NAPS 1.7800 3.5400 3.3900 3.3400 3.0000 3.1400 2.9700 -28.85%
  QoQ % -49.72% 4.42% 1.50% 11.33% -4.46% 5.72% -
  Horiz. % 59.93% 119.19% 114.14% 112.46% 101.01% 105.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 55.03 26.15 104.21 73.64 48.05 26.34 111.64 -37.52%
  QoQ % 110.44% -74.91% 41.51% 53.26% 82.42% -76.41% -
  Horiz. % 49.29% 23.42% 93.34% 65.96% 43.04% 23.59% 100.00%
EPS 14.63 6.36 31.54 21.80 13.58 8.63 27.07 -33.58%
  QoQ % 130.03% -79.84% 44.68% 60.53% 57.36% -68.12% -
  Horiz. % 54.05% 23.49% 116.51% 80.53% 50.17% 31.88% 100.00%
DPS 0.00 0.00 12.08 4.82 0.00 0.00 9.66 -
  QoQ % 0.00% 0.00% 150.62% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 125.05% 49.90% 0.00% 0.00% 100.00%
NAPS 1.7136 1.7048 1.6375 1.6111 1.4490 1.5135 1.4351 12.52%
  QoQ % 0.52% 4.11% 1.64% 11.19% -4.26% 5.46% -
  Horiz. % 119.41% 118.79% 114.10% 112.26% 100.97% 105.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.8600 5.8600 4.8200 2.9600 3.0800 3.0200 2.6900 -
P/RPS 5.00 10.79 2.23 1.94 3.10 5.53 1.16 164.15%
  QoQ % -53.66% 383.86% 14.95% -37.42% -43.94% 376.72% -
  Horiz. % 431.03% 930.17% 192.24% 167.24% 267.24% 476.72% 100.00%
P/EPS 18.82 44.39 7.38 6.55 10.95 16.87 4.80 148.03%
  QoQ % -57.60% 501.49% 12.67% -40.18% -35.09% 251.46% -
  Horiz. % 392.08% 924.79% 153.75% 136.46% 228.12% 351.46% 100.00%
EY 5.31 2.25 13.55 15.27 9.13 5.93 20.82 -59.68%
  QoQ % 136.00% -83.39% -11.26% 67.25% 53.96% -71.52% -
  Horiz. % 25.50% 10.81% 65.08% 73.34% 43.85% 28.48% 100.00%
DY 0.00 0.00 5.19 3.38 0.00 0.00 7.43 -
  QoQ % 0.00% 0.00% 53.55% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 69.85% 45.49% 0.00% 0.00% 100.00%
P/NAPS 1.61 1.66 1.42 0.89 1.03 0.96 0.91 46.13%
  QoQ % -3.01% 16.90% 59.55% -13.59% 7.29% 5.49% -
  Horiz. % 176.92% 182.42% 156.04% 97.80% 113.19% 105.49% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 12/02/14 15/11/13 27/08/13 17/05/13 18/02/13 08/11/12 28/08/12 -
Price 2.8500 6.3000 5.2400 3.7700 2.9300 3.1600 2.8200 -
P/RPS 4.99 11.60 2.43 2.47 2.94 5.78 1.22 155.10%
  QoQ % -56.98% 377.37% -1.62% -15.99% -49.13% 373.77% -
  Horiz. % 409.02% 950.82% 199.18% 202.46% 240.98% 473.77% 100.00%
P/EPS 18.75 47.73 8.02 8.34 10.42 17.65 5.03 139.84%
  QoQ % -60.72% 495.14% -3.84% -19.96% -40.96% 250.89% -
  Horiz. % 372.76% 948.91% 159.44% 165.81% 207.16% 350.89% 100.00%
EY 5.33 2.10 12.46 11.99 9.60 5.66 19.86 -58.29%
  QoQ % 153.81% -83.15% 3.92% 24.90% 69.61% -71.50% -
  Horiz. % 26.84% 10.57% 62.74% 60.37% 48.34% 28.50% 100.00%
DY 0.00 0.00 4.77 2.65 0.00 0.00 7.09 -
  QoQ % 0.00% 0.00% 80.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 67.28% 37.38% 0.00% 0.00% 100.00%
P/NAPS 1.60 1.78 1.55 1.13 0.98 1.01 0.95 41.42%
  QoQ % -10.11% 14.84% 37.17% 15.31% -2.97% 6.32% -
  Horiz. % 168.42% 187.37% 163.16% 118.95% 103.16% 106.32% 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.
 


 

452  233  544  769 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.27+0.01 
 ARMADA 0.385+0.02 
 HSI-H6S 0.075-0.08 
 GPACKET-WB 0.295+0.005 
 OPCOM 0.775+0.055 
 HSI-C7F 0.315+0.085 
 EKOVEST 0.81+0.005 
 SEACERA 0.20-0.06 
 MNC 0.025-0.005 
 NETX 0.02+0.005 
Partners & Brokers