Highlights

[PTARAS] QoQ Quarter Result on 2009-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 28-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Jun-2009  [#4]
Profit Trend QoQ -     36.50%    YoY -     217.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 26,354 26,217 31,890 32,035 29,411 27,548 41,301 -25.90%
  QoQ % 0.52% -17.79% -0.45% 8.92% 6.76% -33.30% -
  Horiz. % 63.81% 63.48% 77.21% 77.56% 71.21% 66.70% 100.00%
PBT 5,643 5,172 6,288 6,882 6,109 1,693 2,104 93.15%
  QoQ % 9.11% -17.75% -8.63% 12.65% 260.84% -19.53% -
  Horiz. % 268.20% 245.82% 298.86% 327.09% 290.35% 80.47% 100.00%
Tax -1,389 -1,128 -1,474 -644 -1,539 -1,548 -1,587 -8.51%
  QoQ % -23.14% 23.47% -128.88% 58.15% 0.58% 2.46% -
  Horiz. % 87.52% 71.08% 92.88% 40.58% 96.98% 97.54% 100.00%
NP 4,254 4,044 4,814 6,238 4,570 145 517 308.10%
  QoQ % 5.19% -16.00% -22.83% 36.50% 3,051.72% -71.95% -
  Horiz. % 822.82% 782.21% 931.14% 1,206.58% 883.95% 28.05% 100.00%
NP to SH 4,254 4,044 4,814 6,238 4,570 145 517 308.10%
  QoQ % 5.19% -16.00% -22.83% 36.50% 3,051.72% -71.95% -
  Horiz. % 822.82% 782.21% 931.14% 1,206.58% 883.95% 28.05% 100.00%
Tax Rate 24.61 % 21.81 % 23.44 % 9.36 % 25.19 % 91.44 % 75.43 % -52.64%
  QoQ % 12.84% -6.95% 150.43% -62.84% -72.45% 21.22% -
  Horiz. % 32.63% 28.91% 31.08% 12.41% 33.40% 121.22% 100.00%
Total Cost 22,100 22,173 27,076 25,797 24,841 27,403 40,784 -33.56%
  QoQ % -0.33% -18.11% 4.96% 3.85% -9.35% -32.81% -
  Horiz. % 54.19% 54.37% 66.39% 63.25% 60.91% 67.19% 100.00%
Net Worth 183,002 180,362 180,524 175,143 169,170 149,349 185,258 -0.81%
  QoQ % 1.46% -0.09% 3.07% 3.53% 13.27% -19.38% -
  Horiz. % 98.78% 97.36% 97.45% 94.54% 91.32% 80.62% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - 7,997 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 128.21 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 183,002 180,362 180,524 175,143 169,170 149,349 185,258 -0.81%
  QoQ % 1.46% -0.09% 3.07% 3.53% 13.27% -19.38% -
  Horiz. % 98.78% 97.36% 97.45% 94.54% 91.32% 80.62% 100.00%
NOSH 80,264 80,880 80,233 79,974 80,175 72,499 86,166 -4.62%
  QoQ % -0.76% 0.81% 0.32% -0.25% 10.59% -15.86% -
  Horiz. % 93.15% 93.86% 93.11% 92.81% 93.05% 84.14% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 16.14 % 15.43 % 15.10 % 19.47 % 15.54 % 0.53 % 1.25 % 451.24%
  QoQ % 4.60% 2.19% -22.44% 25.29% 2,832.08% -57.60% -
  Horiz. % 1,291.20% 1,234.40% 1,208.00% 1,557.60% 1,243.20% 42.40% 100.00%
ROE 2.32 % 2.24 % 2.67 % 3.56 % 2.70 % 0.10 % 0.28 % 310.00%
  QoQ % 3.57% -16.10% -25.00% 31.85% 2,600.00% -64.29% -
  Horiz. % 828.57% 800.00% 953.57% 1,271.43% 964.29% 35.71% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 32.83 32.41 39.75 40.06 36.68 38.00 47.93 -22.31%
  QoQ % 1.30% -18.47% -0.77% 9.21% -3.47% -20.72% -
  Horiz. % 68.50% 67.62% 82.93% 83.58% 76.53% 79.28% 100.00%
EPS 5.30 5.00 6.00 7.80 5.70 0.20 0.60 327.88%
  QoQ % 6.00% -16.67% -23.08% 36.84% 2,750.00% -66.67% -
  Horiz. % 883.33% 833.33% 1,000.00% 1,300.00% 950.00% 33.33% 100.00%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 2.2800 2.2300 2.2500 2.1900 2.1100 2.0600 2.1500 4.00%
  QoQ % 2.24% -0.89% 2.74% 3.79% 2.43% -4.19% -
  Horiz. % 106.05% 103.72% 104.65% 101.86% 98.14% 95.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,384
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 15.89 15.81 19.23 19.31 17.73 16.61 24.90 -25.90%
  QoQ % 0.51% -17.78% -0.41% 8.91% 6.74% -33.29% -
  Horiz. % 63.82% 63.49% 77.23% 77.55% 71.20% 66.71% 100.00%
EPS 2.56 2.44 2.90 3.76 2.76 0.09 0.31 309.08%
  QoQ % 4.92% -15.86% -22.87% 36.23% 2,966.67% -70.97% -
  Horiz. % 825.81% 787.10% 935.48% 1,212.90% 890.32% 29.03% 100.00%
DPS 0.00 0.00 0.00 4.82 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.1033 1.0874 1.0884 1.0559 1.0199 0.9004 1.1169 -0.81%
  QoQ % 1.46% -0.09% 3.08% 3.53% 13.27% -19.38% -
  Horiz. % 98.78% 97.36% 97.45% 94.54% 91.32% 80.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.6000 1.3200 1.4100 1.3400 1.1000 1.0500 1.3000 -
P/RPS 4.87 4.07 3.55 3.35 3.00 2.76 2.71 47.86%
  QoQ % 19.66% 14.65% 5.97% 11.67% 8.70% 1.85% -
  Horiz. % 179.70% 150.18% 131.00% 123.62% 110.70% 101.85% 100.00%
P/EPS 30.19 26.40 23.50 17.18 19.30 525.00 216.67 -73.16%
  QoQ % 14.36% 12.34% 36.79% -10.98% -96.32% 142.30% -
  Horiz. % 13.93% 12.18% 10.85% 7.93% 8.91% 242.30% 100.00%
EY 3.31 3.79 4.26 5.82 5.18 0.19 0.46 273.17%
  QoQ % -12.66% -11.03% -26.80% 12.36% 2,626.32% -58.70% -
  Horiz. % 719.57% 823.91% 926.09% 1,265.22% 1,126.09% 41.30% 100.00%
DY 0.00 0.00 0.00 7.46 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.70 0.59 0.63 0.61 0.52 0.51 0.60 10.83%
  QoQ % 18.64% -6.35% 3.28% 17.31% 1.96% -15.00% -
  Horiz. % 116.67% 98.33% 105.00% 101.67% 86.67% 85.00% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 07/05/10 05/02/10 06/11/09 28/08/09 08/05/09 06/02/09 07/11/08 -
Price 1.5800 1.6100 1.4800 1.4800 1.2500 1.0300 1.1400 -
P/RPS 4.81 4.97 3.72 3.69 3.41 2.71 2.38 59.92%
  QoQ % -3.22% 33.60% 0.81% 8.21% 25.83% 13.87% -
  Horiz. % 202.10% 208.82% 156.30% 155.04% 143.28% 113.87% 100.00%
P/EPS 29.81 32.20 24.67 18.97 21.93 515.00 190.00 -70.94%
  QoQ % -7.42% 30.52% 30.05% -13.50% -95.74% 171.05% -
  Horiz. % 15.69% 16.95% 12.98% 9.98% 11.54% 271.05% 100.00%
EY 3.35 3.11 4.05 5.27 4.56 0.19 0.53 242.24%
  QoQ % 7.72% -23.21% -23.15% 15.57% 2,300.00% -64.15% -
  Horiz. % 632.08% 586.79% 764.15% 994.34% 860.38% 35.85% 100.00%
DY 0.00 0.00 0.00 6.76 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.69 0.72 0.66 0.68 0.59 0.50 0.53 19.25%
  QoQ % -4.17% 9.09% -2.94% 15.25% 18.00% -5.66% -
  Horiz. % 130.19% 135.85% 124.53% 128.30% 111.32% 94.34% 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  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers