Highlights

[PTARAS] QoQ Quarter Result on 2010-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Jun-2010  [#4]
Profit Trend QoQ -     79.24%    YoY -     22.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 31,429 25,389 23,212 21,270 26,354 26,217 31,890 -0.97%
  QoQ % 23.79% 9.38% 9.13% -19.29% 0.52% -17.79% -
  Horiz. % 98.55% 79.61% 72.79% 66.70% 82.64% 82.21% 100.00%
PBT 6,734 9,712 9,896 8,945 5,643 5,172 6,288 4.68%
  QoQ % -30.66% -1.86% 10.63% 58.51% 9.11% -17.75% -
  Horiz. % 107.09% 154.45% 157.38% 142.26% 89.74% 82.25% 100.00%
Tax -1,502 -1,473 -1,095 -1,320 -1,389 -1,128 -1,474 1.26%
  QoQ % -1.97% -34.52% 17.05% 4.97% -23.14% 23.47% -
  Horiz. % 101.90% 99.93% 74.29% 89.55% 94.23% 76.53% 100.00%
NP 5,232 8,239 8,801 7,625 4,254 4,044 4,814 5.71%
  QoQ % -36.50% -6.39% 15.42% 79.24% 5.19% -16.00% -
  Horiz. % 108.68% 171.15% 182.82% 158.39% 88.37% 84.00% 100.00%
NP to SH 5,232 8,239 8,801 7,625 4,254 4,044 4,814 5.71%
  QoQ % -36.50% -6.39% 15.42% 79.24% 5.19% -16.00% -
  Horiz. % 108.68% 171.15% 182.82% 158.39% 88.37% 84.00% 100.00%
Tax Rate 22.30 % 15.17 % 11.07 % 14.76 % 24.61 % 21.81 % 23.44 % -3.27%
  QoQ % 47.00% 37.04% -25.00% -40.02% 12.84% -6.95% -
  Horiz. % 95.14% 64.72% 47.23% 62.97% 104.99% 93.05% 100.00%
Total Cost 26,197 17,150 14,411 13,645 22,100 22,173 27,076 -2.18%
  QoQ % 52.75% 19.01% 5.61% -38.26% -0.33% -18.11% -
  Horiz. % 96.75% 63.34% 53.22% 50.40% 81.62% 81.89% 100.00%
Net Worth 210,889 203,975 199,222 191,026 183,002 180,362 180,524 10.93%
  QoQ % 3.39% 2.39% 4.29% 4.38% 1.46% -0.09% -
  Horiz. % 116.82% 112.99% 110.36% 105.82% 101.37% 99.91% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - 12,039 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 157.89 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 210,889 203,975 199,222 191,026 183,002 180,362 180,524 10.93%
  QoQ % 3.39% 2.39% 4.29% 4.38% 1.46% -0.09% -
  Horiz. % 116.82% 112.99% 110.36% 105.82% 101.37% 99.91% 100.00%
NOSH 80,492 79,990 80,009 80,263 80,264 80,880 80,233 0.22%
  QoQ % 0.63% -0.02% -0.32% -0.00% -0.76% 0.81% -
  Horiz. % 100.32% 99.70% 99.72% 100.04% 100.04% 100.81% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 16.65 % 32.45 % 37.92 % 35.85 % 16.14 % 15.43 % 15.10 % 6.74%
  QoQ % -48.69% -14.43% 5.77% 122.12% 4.60% 2.19% -
  Horiz. % 110.26% 214.90% 251.13% 237.42% 106.89% 102.19% 100.00%
ROE 2.48 % 4.04 % 4.42 % 3.99 % 2.32 % 2.24 % 2.67 % -4.81%
  QoQ % -38.61% -8.60% 10.78% 71.98% 3.57% -16.10% -
  Horiz. % 92.88% 151.31% 165.54% 149.44% 86.89% 83.90% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 39.05 31.74 29.01 26.50 32.83 32.41 39.75 -1.18%
  QoQ % 23.03% 9.41% 9.47% -19.28% 1.30% -18.47% -
  Horiz. % 98.24% 79.85% 72.98% 66.67% 82.59% 81.53% 100.00%
EPS 6.50 10.30 11.00 9.50 5.30 5.00 6.00 5.49%
  QoQ % -36.89% -6.36% 15.79% 79.25% 6.00% -16.67% -
  Horiz. % 108.33% 171.67% 183.33% 158.33% 88.33% 83.33% 100.00%
DPS 0.00 0.00 0.00 15.00 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 2.6200 2.5500 2.4900 2.3800 2.2800 2.2300 2.2500 10.69%
  QoQ % 2.75% 2.41% 4.62% 4.39% 2.24% -0.89% -
  Horiz. % 116.44% 113.33% 110.67% 105.78% 101.33% 99.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 18.95 15.31 13.99 12.82 15.89 15.81 19.23 -0.97%
  QoQ % 23.78% 9.44% 9.13% -19.32% 0.51% -17.78% -
  Horiz. % 98.54% 79.62% 72.75% 66.67% 82.63% 82.22% 100.00%
EPS 3.15 4.97 5.31 4.60 2.56 2.44 2.90 5.67%
  QoQ % -36.62% -6.40% 15.43% 79.69% 4.92% -15.86% -
  Horiz. % 108.62% 171.38% 183.10% 158.62% 88.28% 84.14% 100.00%
DPS 0.00 0.00 0.00 7.26 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 1.2715 1.2298 1.2011 1.1517 1.1033 1.0874 1.0884 10.93%
  QoQ % 3.39% 2.39% 4.29% 4.39% 1.46% -0.09% -
  Horiz. % 116.82% 112.99% 110.35% 105.82% 101.37% 99.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.0700 1.9100 1.8300 1.6700 1.6000 1.3200 1.4100 -
P/RPS 5.30 6.02 6.31 6.30 4.87 4.07 3.55 30.66%
  QoQ % -11.96% -4.60% 0.16% 29.36% 19.66% 14.65% -
  Horiz. % 149.30% 169.58% 177.75% 177.46% 137.18% 114.65% 100.00%
P/EPS 31.85 18.54 16.64 17.58 30.19 26.40 23.50 22.49%
  QoQ % 71.79% 11.42% -5.35% -41.77% 14.36% 12.34% -
  Horiz. % 135.53% 78.89% 70.81% 74.81% 128.47% 112.34% 100.00%
EY 3.14 5.39 6.01 5.69 3.31 3.79 4.26 -18.42%
  QoQ % -41.74% -10.32% 5.62% 71.90% -12.66% -11.03% -
  Horiz. % 73.71% 126.53% 141.08% 133.57% 77.70% 88.97% 100.00%
DY 0.00 0.00 0.00 8.98 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 0.79 0.75 0.73 0.70 0.70 0.59 0.63 16.30%
  QoQ % 5.33% 2.74% 4.29% 0.00% 18.64% -6.35% -
  Horiz. % 125.40% 119.05% 115.87% 111.11% 111.11% 93.65% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 06/05/11 10/02/11 04/11/10 26/08/10 07/05/10 05/02/10 06/11/09 -
Price 2.3100 2.0700 2.0300 1.6700 1.5800 1.6100 1.4800 -
P/RPS 5.92 6.52 7.00 6.30 4.81 4.97 3.72 36.35%
  QoQ % -9.20% -6.86% 11.11% 30.98% -3.22% 33.60% -
  Horiz. % 159.14% 175.27% 188.17% 169.35% 129.30% 133.60% 100.00%
P/EPS 35.54 20.10 18.45 17.58 29.81 32.20 24.67 27.58%
  QoQ % 76.82% 8.94% 4.95% -41.03% -7.42% 30.52% -
  Horiz. % 144.06% 81.48% 74.79% 71.26% 120.84% 130.52% 100.00%
EY 2.81 4.98 5.42 5.69 3.35 3.11 4.05 -21.64%
  QoQ % -43.57% -8.12% -4.75% 69.85% 7.72% -23.21% -
  Horiz. % 69.38% 122.96% 133.83% 140.49% 82.72% 76.79% 100.00%
DY 0.00 0.00 0.00 8.98 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 0.88 0.81 0.82 0.70 0.69 0.72 0.66 21.16%
  QoQ % 8.64% -1.22% 17.14% 1.45% -4.17% 9.09% -
  Horiz. % 133.33% 122.73% 124.24% 106.06% 104.55% 109.09% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers