Highlights

[PTARAS] QoQ Cumulative Quarter Result on 2015-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 15-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     51.66%    YoY -     20.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 66,979 35,762 242,999 195,643 138,304 64,194 201,907 -51.98%
  QoQ % 87.29% -85.28% 24.21% 41.46% 115.45% -68.21% -
  Horiz. % 33.17% 17.71% 120.35% 96.90% 68.50% 31.79% 100.00%
PBT 11,921 8,415 68,570 53,771 35,526 15,281 71,164 -69.51%
  QoQ % 41.66% -87.73% 27.52% 51.36% 132.48% -78.53% -
  Horiz. % 16.75% 11.82% 96.35% 75.56% 49.92% 21.47% 100.00%
Tax -2,668 -1,693 -16,649 -13,303 -8,842 -3,768 -16,927 -70.72%
  QoQ % -57.59% 89.83% -25.15% -50.45% -134.66% 77.74% -
  Horiz. % 15.76% 10.00% 98.36% 78.59% 52.24% 22.26% 100.00%
NP 9,253 6,722 51,921 40,468 26,684 11,513 54,237 -69.14%
  QoQ % 37.65% -87.05% 28.30% 51.66% 131.77% -78.77% -
  Horiz. % 17.06% 12.39% 95.73% 74.61% 49.20% 21.23% 100.00%
NP to SH 9,253 6,722 51,921 40,468 26,684 11,513 54,237 -69.14%
  QoQ % 37.65% -87.05% 28.30% 51.66% 131.77% -78.77% -
  Horiz. % 17.06% 12.39% 95.73% 74.61% 49.20% 21.23% 100.00%
Tax Rate 22.38 % 20.12 % 24.28 % 24.74 % 24.89 % 24.66 % 23.79 % -3.98%
  QoQ % 11.23% -17.13% -1.86% -0.60% 0.93% 3.66% -
  Horiz. % 94.07% 84.57% 102.06% 103.99% 104.62% 103.66% 100.00%
Total Cost 57,726 29,040 191,078 155,175 111,620 52,681 147,670 -46.45%
  QoQ % 98.78% -84.80% 23.14% 39.02% 111.88% -64.33% -
  Horiz. % 39.09% 19.67% 129.40% 105.08% 75.59% 35.67% 100.00%
Net Worth 336,029 352,495 343,452 340,189 323,101 318,206 307,182 6.15%
  QoQ % -4.67% 2.63% 0.96% 5.29% 1.54% 3.59% -
  Horiz. % 109.39% 114.75% 111.81% 110.74% 105.18% 103.59% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 29,024 11,285 - - 23,998 -
  QoQ % 0.00% 0.00% 157.17% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 120.94% 47.03% 0.00% 0.00% 100.00%
Div Payout % - % - % 55.90 % 27.89 % - % - % 44.25 % -
  QoQ % 0.00% 0.00% 100.43% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 126.33% 63.03% 0.00% 0.00% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 336,029 352,495 343,452 340,189 323,101 318,206 307,182 6.15%
  QoQ % -4.67% 2.63% 0.96% 5.29% 1.54% 3.59% -
  Horiz. % 109.39% 114.75% 111.81% 110.74% 105.18% 103.59% 100.00%
NOSH 162,333 163,951 161,245 161,227 160,746 159,902 159,991 0.97%
  QoQ % -0.99% 1.68% 0.01% 0.30% 0.53% -0.06% -
  Horiz. % 101.46% 102.48% 100.78% 100.77% 100.47% 99.94% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 13.81 % 18.80 % 21.37 % 20.68 % 19.29 % 17.93 % 26.86 % -35.74%
  QoQ % -26.54% -12.03% 3.34% 7.21% 7.59% -33.25% -
  Horiz. % 51.41% 69.99% 79.56% 76.99% 71.82% 66.75% 100.00%
ROE 2.75 % 1.91 % 15.12 % 11.90 % 8.26 % 3.62 % 17.66 % -70.96%
  QoQ % 43.98% -87.37% 27.06% 44.07% 128.18% -79.50% -
  Horiz. % 15.57% 10.82% 85.62% 67.38% 46.77% 20.50% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 41.26 21.81 150.70 121.35 86.04 40.15 126.20 -52.44%
  QoQ % 89.18% -85.53% 24.19% 41.04% 114.30% -68.19% -
  Horiz. % 32.69% 17.28% 119.41% 96.16% 68.18% 31.81% 100.00%
EPS 5.70 4.10 32.20 25.10 16.60 7.20 33.90 -69.44%
  QoQ % 39.02% -87.27% 28.29% 51.20% 130.56% -78.76% -
  Horiz. % 16.81% 12.09% 94.99% 74.04% 48.97% 21.24% 100.00%
DPS 0.00 0.00 18.00 7.00 0.00 0.00 15.00 -
  QoQ % 0.00% 0.00% 157.14% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 120.00% 46.67% 0.00% 0.00% 100.00%
NAPS 2.0700 2.1500 2.1300 2.1100 2.0100 1.9900 1.9200 5.13%
  QoQ % -3.72% 0.94% 0.95% 4.98% 1.01% 3.65% -
  Horiz. % 107.81% 111.98% 110.94% 109.90% 104.69% 103.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 40.38 21.56 146.50 117.95 83.38 38.70 121.73 -51.98%
  QoQ % 87.29% -85.28% 24.21% 41.46% 115.45% -68.21% -
  Horiz. % 33.17% 17.71% 120.35% 96.89% 68.50% 31.79% 100.00%
EPS 5.58 4.05 31.30 24.40 16.09 6.94 32.70 -69.14%
  QoQ % 37.78% -87.06% 28.28% 51.65% 131.84% -78.78% -
  Horiz. % 17.06% 12.39% 95.72% 74.62% 49.20% 21.22% 100.00%
DPS 0.00 0.00 17.50 6.80 0.00 0.00 14.47 -
  QoQ % 0.00% 0.00% 157.35% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 120.94% 46.99% 0.00% 0.00% 100.00%
NAPS 2.0259 2.1252 2.0707 2.0510 1.9480 1.9185 1.8520 6.15%
  QoQ % -4.67% 2.63% 0.96% 5.29% 1.54% 3.59% -
  Horiz. % 109.39% 114.75% 111.81% 110.75% 105.18% 103.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 3.3000 3.3300 3.7700 4.0300 3.7300 4.6000 4.4000 -
P/RPS 8.00 15.27 2.50 3.32 4.34 11.46 3.49 73.59%
  QoQ % -47.61% 510.80% -24.70% -23.50% -62.13% 228.37% -
  Horiz. % 229.23% 437.54% 71.63% 95.13% 124.36% 328.37% 100.00%
P/EPS 57.89 81.22 11.71 16.06 22.47 63.89 12.98 170.21%
  QoQ % -28.72% 593.60% -27.09% -28.53% -64.83% 392.22% -
  Horiz. % 445.99% 625.73% 90.22% 123.73% 173.11% 492.22% 100.00%
EY 1.73 1.23 8.54 6.23 4.45 1.57 7.70 -62.94%
  QoQ % 40.65% -85.60% 37.08% 40.00% 183.44% -79.61% -
  Horiz. % 22.47% 15.97% 110.91% 80.91% 57.79% 20.39% 100.00%
DY 0.00 0.00 4.77 1.74 0.00 0.00 3.41 -
  QoQ % 0.00% 0.00% 174.14% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 139.88% 51.03% 0.00% 0.00% 100.00%
P/NAPS 1.59 1.55 1.77 1.91 1.86 2.31 2.29 -21.54%
  QoQ % 2.58% -12.43% -7.33% 2.69% -19.48% 0.87% -
  Horiz. % 69.43% 67.69% 77.29% 83.41% 81.22% 100.87% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 20/11/15 26/08/15 15/05/15 24/02/15 21/11/14 28/08/14 -
Price 3.3900 3.5400 3.1100 4.0800 4.3600 4.3600 4.4400 -
P/RPS 8.22 16.23 2.06 3.36 5.07 10.86 3.52 75.74%
  QoQ % -49.35% 687.86% -38.69% -33.73% -53.31% 208.52% -
  Horiz. % 233.52% 461.08% 58.52% 95.45% 144.03% 308.52% 100.00%
P/EPS 59.47 86.34 9.66 16.25 26.27 60.56 13.10 173.41%
  QoQ % -31.12% 793.79% -40.55% -38.14% -56.62% 362.29% -
  Horiz. % 453.97% 659.08% 73.74% 124.05% 200.53% 462.29% 100.00%
EY 1.68 1.16 10.35 6.15 3.81 1.65 7.64 -63.47%
  QoQ % 44.83% -88.79% 68.29% 61.42% 130.91% -78.40% -
  Horiz. % 21.99% 15.18% 135.47% 80.50% 49.87% 21.60% 100.00%
DY 0.00 0.00 5.79 1.72 0.00 0.00 3.38 -
  QoQ % 0.00% 0.00% 236.63% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 171.30% 50.89% 0.00% 0.00% 100.00%
P/NAPS 1.64 1.65 1.46 1.93 2.17 2.19 2.31 -20.37%
  QoQ % -0.61% 13.01% -24.35% -11.06% -0.91% -5.19% -
  Horiz. % 71.00% 71.43% 63.20% 83.55% 93.94% 94.81% 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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.170.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.150.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.2150.00 
 3A 0.7950.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers