Highlights

[PTARAS] QoQ Cumulative Quarter Result on 2017-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 26-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     34.47%    YoY -     160.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 43,453 19,178 193,737 172,077 119,507 59,734 136,874 -53.37%
  QoQ % 126.58% -90.10% 12.59% 43.99% 100.07% -56.36% -
  Horiz. % 31.75% 14.01% 141.54% 125.72% 87.31% 43.64% 100.00%
PBT 6,439 3,882 42,422 41,586 30,727 16,212 23,040 -57.16%
  QoQ % 65.87% -90.85% 2.01% 35.34% 89.53% -29.64% -
  Horiz. % 27.95% 16.85% 184.12% 180.49% 133.36% 70.36% 100.00%
Tax -862 -126 -6,175 -8,611 -6,205 -3,009 -5,254 -69.93%
  QoQ % -584.13% 97.96% 28.29% -38.78% -106.21% 42.73% -
  Horiz. % 16.41% 2.40% 117.53% 163.89% 118.10% 57.27% 100.00%
NP 5,577 3,756 36,247 32,975 24,522 13,203 17,786 -53.75%
  QoQ % 48.48% -89.64% 9.92% 34.47% 85.73% -25.77% -
  Horiz. % 31.36% 21.12% 203.80% 185.40% 137.87% 74.23% 100.00%
NP to SH 5,577 3,756 36,247 32,975 24,522 13,203 17,786 -53.75%
  QoQ % 48.48% -89.64% 9.92% 34.47% 85.73% -25.77% -
  Horiz. % 31.36% 21.12% 203.80% 185.40% 137.87% 74.23% 100.00%
Tax Rate 13.39 % 3.25 % 14.56 % 20.71 % 20.19 % 18.56 % 22.80 % -29.80%
  QoQ % 312.00% -77.68% -29.70% 2.58% 8.78% -18.60% -
  Horiz. % 58.73% 14.25% 63.86% 90.83% 88.55% 81.40% 100.00%
Total Cost 37,876 15,422 157,490 139,102 94,985 46,531 119,088 -53.31%
  QoQ % 145.60% -90.21% 13.22% 46.45% 104.13% -60.93% -
  Horiz. % 31.81% 12.95% 132.25% 116.81% 79.76% 39.07% 100.00%
Net Worth 329,980 356,819 339,508 346,074 336,768 345,559 331,243 -0.25%
  QoQ % -7.52% 5.10% -1.90% 2.76% -2.54% 4.32% -
  Horiz. % 99.62% 107.72% 102.49% 104.48% 101.67% 104.32% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - 32,802 13,059 - - 32,634 -
  QoQ % 0.00% 0.00% 151.18% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.51% 40.02% 0.00% 0.00% 100.00%
Div Payout % - % - % 90.50 % 39.60 % - % - % 183.49 % -
  QoQ % 0.00% 0.00% 128.54% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 49.32% 21.58% 0.00% 0.00% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 329,980 356,819 339,508 346,074 336,768 345,559 331,243 -0.25%
  QoQ % -7.52% 5.10% -1.90% 2.76% -2.54% 4.32% -
  Horiz. % 99.62% 107.72% 102.49% 104.48% 101.67% 104.32% 100.00%
NOSH 164,990 170,727 164,013 163,242 163,480 162,999 163,174 0.74%
  QoQ % -3.36% 4.09% 0.47% -0.15% 0.29% -0.11% -
  Horiz. % 101.11% 104.63% 100.51% 100.04% 100.19% 99.89% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 12.83 % 19.58 % 18.71 % 19.16 % 20.52 % 22.10 % 12.99 % -0.82%
  QoQ % -34.47% 4.65% -2.35% -6.63% -7.15% 70.13% -
  Horiz. % 98.77% 150.73% 144.03% 147.50% 157.97% 170.13% 100.00%
ROE 1.69 % 1.05 % 10.68 % 9.53 % 7.28 % 3.82 % 5.37 % -53.64%
  QoQ % 60.95% -90.17% 12.07% 30.91% 90.58% -28.86% -
  Horiz. % 31.47% 19.55% 198.88% 177.47% 135.57% 71.14% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 26.34 11.23 118.12 105.41 73.10 36.65 83.88 -53.70%
  QoQ % 134.55% -90.49% 12.06% 44.20% 99.45% -56.31% -
  Horiz. % 31.40% 13.39% 140.82% 125.67% 87.15% 43.69% 100.00%
EPS 3.40 2.20 22.10 20.20 15.00 8.10 10.90 -53.91%
  QoQ % 54.55% -90.05% 9.41% 34.67% 85.19% -25.69% -
  Horiz. % 31.19% 20.18% 202.75% 185.32% 137.61% 74.31% 100.00%
DPS 0.00 0.00 20.00 8.00 0.00 0.00 20.00 -
  QoQ % 0.00% 0.00% 150.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 40.00% 0.00% 0.00% 100.00%
NAPS 2.0000 2.0900 2.0700 2.1200 2.0600 2.1200 2.0300 -0.98%
  QoQ % -4.31% 0.97% -2.36% 2.91% -2.83% 4.43% -
  Horiz. % 98.52% 102.96% 101.97% 104.43% 101.48% 104.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 26.20 11.56 116.80 103.75 72.05 36.01 82.52 -53.36%
  QoQ % 126.64% -90.10% 12.58% 44.00% 100.08% -56.36% -
  Horiz. % 31.75% 14.01% 141.54% 125.73% 87.31% 43.64% 100.00%
EPS 3.36 2.26 21.85 19.88 14.78 7.96 10.72 -53.76%
  QoQ % 48.67% -89.66% 9.91% 34.51% 85.68% -25.75% -
  Horiz. % 31.34% 21.08% 203.82% 185.45% 137.87% 74.25% 100.00%
DPS 0.00 0.00 19.78 7.87 0.00 0.00 19.68 -
  QoQ % 0.00% 0.00% 151.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.51% 39.99% 0.00% 0.00% 100.00%
NAPS 1.9895 2.1513 2.0469 2.0865 2.0304 2.0834 1.9971 -0.25%
  QoQ % -7.52% 5.10% -1.90% 2.76% -2.54% 4.32% -
  Horiz. % 99.62% 107.72% 102.49% 104.48% 101.67% 104.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.7200 3.8800 4.1000 3.5200 3.5200 3.5600 3.4600 -
P/RPS 14.12 34.54 3.47 3.34 4.82 9.71 4.12 126.80%
  QoQ % -59.12% 895.39% 3.89% -30.71% -50.36% 135.68% -
  Horiz. % 342.72% 838.35% 84.22% 81.07% 116.99% 235.68% 100.00%
P/EPS 110.05 176.36 18.55 17.43 23.47 43.95 31.74 128.56%
  QoQ % -37.60% 850.73% 6.43% -25.73% -46.60% 38.47% -
  Horiz. % 346.72% 555.64% 58.44% 54.91% 73.94% 138.47% 100.00%
EY 0.91 0.57 5.39 5.74 4.26 2.28 3.15 -56.20%
  QoQ % 59.65% -89.42% -6.10% 34.74% 86.84% -27.62% -
  Horiz. % 28.89% 18.10% 171.11% 182.22% 135.24% 72.38% 100.00%
DY 0.00 0.00 4.88 2.27 0.00 0.00 5.78 -
  QoQ % 0.00% 0.00% 114.98% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 84.43% 39.27% 0.00% 0.00% 100.00%
P/NAPS 1.86 1.86 1.98 1.66 1.71 1.68 1.70 6.16%
  QoQ % 0.00% -6.06% 19.28% -2.92% 1.79% -1.18% -
  Horiz. % 109.41% 109.41% 116.47% 97.65% 100.59% 98.82% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 24/11/17 29/08/17 26/05/17 - 18/11/16 29/08/16 -
Price 3.7500 3.8100 4.0600 3.8700 3.5200 3.4500 3.6000 -
P/RPS 14.24 33.92 3.44 3.67 4.82 9.41 4.29 122.03%
  QoQ % -58.02% 886.05% -6.27% -23.86% -48.78% 119.35% -
  Horiz. % 331.93% 790.68% 80.19% 85.55% 112.35% 219.35% 100.00%
P/EPS 110.94 173.18 18.37 19.16 23.47 42.59 33.03 123.78%
  QoQ % -35.94% 842.73% -4.12% -18.36% -44.89% 28.94% -
  Horiz. % 335.88% 524.31% 55.62% 58.01% 71.06% 128.94% 100.00%
EY 0.90 0.58 5.44 5.22 4.26 2.35 3.03 -55.38%
  QoQ % 55.17% -89.34% 4.21% 22.54% 81.28% -22.44% -
  Horiz. % 29.70% 19.14% 179.54% 172.28% 140.59% 77.56% 100.00%
DY 0.00 0.00 4.93 2.07 0.00 0.00 5.56 -
  QoQ % 0.00% 0.00% 138.16% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 88.67% 37.23% 0.00% 0.00% 100.00%
P/NAPS 1.88 1.82 1.96 1.83 1.71 1.63 1.77 4.09%
  QoQ % 3.30% -7.14% 7.10% 7.02% 4.91% -7.91% -
  Horiz. % 106.21% 102.82% 110.73% 103.39% 96.61% 92.09% 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