Highlights

[PTARAS] QoQ Cumulative Quarter Result on 2014-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 21-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     38.16%    YoY -     -7.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 138,304 64,194 201,907 140,161 91,272 43,380 172,845 -13.78%
  QoQ % 115.45% -68.21% 44.05% 53.56% 110.40% -74.90% -
  Horiz. % 80.02% 37.14% 116.81% 81.09% 52.81% 25.10% 100.00%
PBT 35,526 15,281 71,164 45,706 32,025 14,130 67,152 -34.51%
  QoQ % 132.48% -78.53% 55.70% 42.72% 126.65% -78.96% -
  Horiz. % 52.90% 22.76% 105.97% 68.06% 47.69% 21.04% 100.00%
Tax -8,842 -3,768 -16,927 -12,173 -7,754 -3,586 -14,835 -29.11%
  QoQ % -134.66% 77.74% -39.05% -56.99% -116.23% 75.83% -
  Horiz. % 59.60% 25.40% 114.10% 82.06% 52.27% 24.17% 100.00%
NP 26,684 11,513 54,237 33,533 24,271 10,544 52,317 -36.08%
  QoQ % 131.77% -78.77% 61.74% 38.16% 130.19% -79.85% -
  Horiz. % 51.00% 22.01% 103.67% 64.10% 46.39% 20.15% 100.00%
NP to SH 26,684 11,513 54,237 33,533 24,271 10,544 52,317 -36.08%
  QoQ % 131.77% -78.77% 61.74% 38.16% 130.19% -79.85% -
  Horiz. % 51.00% 22.01% 103.67% 64.10% 46.39% 20.15% 100.00%
Tax Rate 24.89 % 24.66 % 23.79 % 26.63 % 24.21 % 25.38 % 22.09 % 8.26%
  QoQ % 0.93% 3.66% -10.66% 10.00% -4.61% 14.89% -
  Horiz. % 112.68% 111.63% 107.70% 120.55% 109.60% 114.89% 100.00%
Total Cost 111,620 52,681 147,670 106,628 67,001 32,836 120,528 -4.98%
  QoQ % 111.88% -64.33% 38.49% 59.14% 104.05% -72.76% -
  Horiz. % 92.61% 43.71% 122.52% 88.47% 55.59% 27.24% 100.00%
Net Worth 323,101 318,206 307,182 301,636 284,226 282,770 271,599 12.24%
  QoQ % 1.54% 3.59% 1.84% 6.13% 0.51% 4.11% -
  Horiz. % 118.96% 117.16% 113.10% 111.06% 104.65% 104.11% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 23,998 9,626 - - 20,029 -
  QoQ % 0.00% 0.00% 149.29% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 119.82% 48.06% 0.00% 0.00% 100.00%
Div Payout % - % - % 44.25 % 28.71 % - % - % 38.28 % -
  QoQ % 0.00% 0.00% 54.13% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 115.60% 75.00% 0.00% 0.00% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 323,101 318,206 307,182 301,636 284,226 282,770 271,599 12.24%
  QoQ % 1.54% 3.59% 1.84% 6.13% 0.51% 4.11% -
  Horiz. % 118.96% 117.16% 113.10% 111.06% 104.65% 104.11% 100.00%
NOSH 160,746 159,902 159,991 160,444 159,677 79,878 80,117 58.88%
  QoQ % 0.53% -0.06% -0.28% 0.48% 99.90% -0.30% -
  Horiz. % 200.64% 199.58% 199.69% 200.26% 199.30% 99.70% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 19.29 % 17.93 % 26.86 % 23.92 % 26.59 % 24.31 % 30.27 % -25.89%
  QoQ % 7.59% -33.25% 12.29% -10.04% 9.38% -19.69% -
  Horiz. % 63.73% 59.23% 88.73% 79.02% 87.84% 80.31% 100.00%
ROE 8.26 % 3.62 % 17.66 % 11.12 % 8.54 % 3.73 % 19.26 % -43.04%
  QoQ % 128.18% -79.50% 58.81% 30.21% 128.95% -80.63% -
  Horiz. % 42.89% 18.80% 91.69% 57.74% 44.34% 19.37% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 86.04 40.15 126.20 87.36 57.16 54.31 215.74 -45.73%
  QoQ % 114.30% -68.19% 44.46% 52.83% 5.25% -74.83% -
  Horiz. % 39.88% 18.61% 58.50% 40.49% 26.49% 25.17% 100.00%
EPS 16.60 7.20 33.90 20.90 15.20 13.20 65.30 -59.77%
  QoQ % 130.56% -78.76% 62.20% 37.50% 15.15% -79.79% -
  Horiz. % 25.42% 11.03% 51.91% 32.01% 23.28% 20.21% 100.00%
DPS 0.00 0.00 15.00 6.00 0.00 0.00 25.00 -
  QoQ % 0.00% 0.00% 150.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 60.00% 24.00% 0.00% 0.00% 100.00%
NAPS 2.0100 1.9900 1.9200 1.8800 1.7800 3.5400 3.3900 -29.36%
  QoQ % 1.01% 3.65% 2.13% 5.62% -49.72% 4.42% -
  Horiz. % 59.29% 58.70% 56.64% 55.46% 52.51% 104.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 83.38 38.70 121.73 84.50 55.03 26.15 104.21 -13.78%
  QoQ % 115.45% -68.21% 44.06% 53.55% 110.44% -74.91% -
  Horiz. % 80.01% 37.14% 116.81% 81.09% 52.81% 25.09% 100.00%
EPS 16.09 6.94 32.70 20.22 14.63 6.36 31.54 -36.08%
  QoQ % 131.84% -78.78% 61.72% 38.21% 130.03% -79.84% -
  Horiz. % 51.01% 22.00% 103.68% 64.11% 46.39% 20.16% 100.00%
DPS 0.00 0.00 14.47 5.80 0.00 0.00 12.08 -
  QoQ % 0.00% 0.00% 149.48% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 119.78% 48.01% 0.00% 0.00% 100.00%
NAPS 1.9480 1.9185 1.8520 1.8186 1.7136 1.7048 1.6375 12.24%
  QoQ % 1.54% 3.59% 1.84% 6.13% 0.52% 4.11% -
  Horiz. % 118.96% 117.16% 113.10% 111.06% 104.65% 104.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.7300 4.6000 4.4000 3.0900 2.8600 5.8600 4.8200 -
P/RPS 4.34 11.46 3.49 3.54 5.00 10.79 2.23 55.69%
  QoQ % -62.13% 228.37% -1.41% -29.20% -53.66% 383.86% -
  Horiz. % 194.62% 513.90% 156.50% 158.74% 224.22% 483.86% 100.00%
P/EPS 22.47 63.89 12.98 14.78 18.82 44.39 7.38 109.64%
  QoQ % -64.83% 392.22% -12.18% -21.47% -57.60% 501.49% -
  Horiz. % 304.47% 865.72% 175.88% 200.27% 255.01% 601.49% 100.00%
EY 4.45 1.57 7.70 6.76 5.31 2.25 13.55 -52.30%
  QoQ % 183.44% -79.61% 13.91% 27.31% 136.00% -83.39% -
  Horiz. % 32.84% 11.59% 56.83% 49.89% 39.19% 16.61% 100.00%
DY 0.00 0.00 3.41 1.94 0.00 0.00 5.19 -
  QoQ % 0.00% 0.00% 75.77% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 65.70% 37.38% 0.00% 0.00% 100.00%
P/NAPS 1.86 2.31 2.29 1.64 1.61 1.66 1.42 19.66%
  QoQ % -19.48% 0.87% 39.63% 1.86% -3.01% 16.90% -
  Horiz. % 130.99% 162.68% 161.27% 115.49% 113.38% 116.90% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 21/11/14 28/08/14 21/05/14 12/02/14 15/11/13 27/08/13 -
Price 4.3600 4.3600 4.4400 4.0700 2.8500 6.3000 5.2400 -
P/RPS 5.07 10.86 3.52 4.66 4.99 11.60 2.43 63.06%
  QoQ % -53.31% 208.52% -24.46% -6.61% -56.98% 377.37% -
  Horiz. % 208.64% 446.91% 144.86% 191.77% 205.35% 477.37% 100.00%
P/EPS 26.27 60.56 13.10 19.47 18.75 47.73 8.02 120.08%
  QoQ % -56.62% 362.29% -32.72% 3.84% -60.72% 495.14% -
  Horiz. % 327.56% 755.11% 163.34% 242.77% 233.79% 595.14% 100.00%
EY 3.81 1.65 7.64 5.14 5.33 2.10 12.46 -54.51%
  QoQ % 130.91% -78.40% 48.64% -3.56% 153.81% -83.15% -
  Horiz. % 30.58% 13.24% 61.32% 41.25% 42.78% 16.85% 100.00%
DY 0.00 0.00 3.38 1.47 0.00 0.00 4.77 -
  QoQ % 0.00% 0.00% 129.93% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 70.86% 30.82% 0.00% 0.00% 100.00%
P/NAPS 2.17 2.19 2.31 2.16 1.60 1.78 1.55 25.07%
  QoQ % -0.91% -5.19% 6.94% 35.00% -10.11% 14.84% -
  Horiz. % 140.00% 141.29% 149.03% 139.35% 103.23% 114.84% 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.
 


 

226  431  477  1134 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.025-0.005 
 CAREPLS 0.365+0.13 
 SUPERMX 1.83+0.22 
 ARMADA 0.415-0.05 
 XDL 0.155-0.01 
 SAPNRG 0.26-0.01 
 OCR-PA 0.025+0.005 
 BIOHLDG 0.205+0.025 
 ESCERAM 0.34+0.08 
 LKL 0.24+0.05 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers