Highlights

[PTARAS] QoQ Quarter Result on 2011-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 23-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Jun-2011  [#4]
Profit Trend QoQ -     94.63%    YoY -     33.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 45,064 52,449 38,599 45,906 31,429 25,389 23,212 55.56%
  QoQ % -14.08% 35.88% -15.92% 46.06% 23.79% 9.38% -
  Horiz. % 194.14% 225.96% 166.29% 197.77% 135.40% 109.38% 100.00%
PBT 10,992 16,737 14,786 13,315 6,734 9,712 9,896 7.25%
  QoQ % -34.33% 13.19% 11.05% 97.73% -30.66% -1.86% -
  Horiz. % 111.08% 169.13% 149.41% 134.55% 68.05% 98.14% 100.00%
Tax -2,039 -3,704 -2,654 -3,132 -1,502 -1,473 -1,095 51.30%
  QoQ % 44.95% -39.56% 15.26% -108.52% -1.97% -34.52% -
  Horiz. % 186.21% 338.26% 242.37% 286.03% 137.17% 134.52% 100.00%
NP 8,953 13,033 12,132 10,183 5,232 8,239 8,801 1.15%
  QoQ % -31.31% 7.43% 19.14% 94.63% -36.50% -6.39% -
  Horiz. % 101.73% 148.09% 137.85% 115.70% 59.45% 93.61% 100.00%
NP to SH 8,953 13,033 12,132 10,183 5,232 8,239 8,801 1.15%
  QoQ % -31.31% 7.43% 19.14% 94.63% -36.50% -6.39% -
  Horiz. % 101.73% 148.09% 137.85% 115.70% 59.45% 93.61% 100.00%
Tax Rate 18.55 % 22.13 % 17.95 % 23.52 % 22.30 % 15.17 % 11.07 % 41.04%
  QoQ % -16.18% 23.29% -23.68% 5.47% 47.00% 37.04% -
  Horiz. % 167.57% 199.91% 162.15% 212.47% 201.45% 137.04% 100.00%
Total Cost 36,111 39,416 26,467 35,723 26,197 17,150 14,411 84.38%
  QoQ % -8.38% 48.93% -25.91% 36.36% 52.75% 19.01% -
  Horiz. % 250.58% 273.51% 183.66% 247.89% 181.78% 119.01% 100.00%
Net Worth 161,041 159,862 217,918 220,498 210,889 203,975 199,222 -13.21%
  QoQ % 0.74% -26.64% -1.17% 4.56% 3.39% 2.39% -
  Horiz. % 80.83% 80.24% 109.38% 110.68% 105.86% 102.39% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 6,039 - - 15,234 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 39.64% 0.00% 0.00% 100.00% - - -
Div Payout % 67.45 % - % - % 149.61 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.08% 0.00% 0.00% 100.00% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 161,041 159,862 217,918 220,498 210,889 203,975 199,222 -13.21%
  QoQ % 0.74% -26.64% -1.17% 4.56% 3.39% 2.39% -
  Horiz. % 80.83% 80.24% 109.38% 110.68% 105.86% 102.39% 100.00%
NOSH 80,520 79,931 79,823 80,181 80,492 79,990 80,009 0.43%
  QoQ % 0.74% 0.13% -0.45% -0.39% 0.63% -0.02% -
  Horiz. % 100.64% 99.90% 99.77% 100.21% 100.60% 99.98% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 19.87 % 24.85 % 31.43 % 22.18 % 16.65 % 32.45 % 37.92 % -34.98%
  QoQ % -20.04% -20.94% 41.70% 33.21% -48.69% -14.43% -
  Horiz. % 52.40% 65.53% 82.89% 58.49% 43.91% 85.57% 100.00%
ROE 5.56 % 8.15 % 5.57 % 4.62 % 2.48 % 4.04 % 4.42 % 16.51%
  QoQ % -31.78% 46.32% 20.56% 86.29% -38.61% -8.60% -
  Horiz. % 125.79% 184.39% 126.02% 104.52% 56.11% 91.40% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 55.97 65.62 48.36 57.25 39.05 31.74 29.01 54.92%
  QoQ % -14.71% 35.69% -15.53% 46.61% 23.03% 9.41% -
  Horiz. % 192.93% 226.20% 166.70% 197.35% 134.61% 109.41% 100.00%
EPS 11.20 16.20 15.20 12.70 6.50 10.30 11.00 1.21%
  QoQ % -30.86% 6.58% 19.69% 95.38% -36.89% -6.36% -
  Horiz. % 101.82% 147.27% 138.18% 115.45% 59.09% 93.64% 100.00%
DPS 7.50 0.00 0.00 19.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 39.47% 0.00% 0.00% 100.00% - - -
NAPS 2.0000 2.0000 2.7300 2.7500 2.6200 2.5500 2.4900 -13.58%
  QoQ % 0.00% -26.74% -0.73% 4.96% 2.75% 2.41% -
  Horiz. % 80.32% 80.32% 109.64% 110.44% 105.22% 102.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 27.17 31.62 23.27 27.68 18.95 15.31 13.99 55.60%
  QoQ % -14.07% 35.88% -15.93% 46.07% 23.78% 9.44% -
  Horiz. % 194.21% 226.02% 166.33% 197.86% 135.45% 109.44% 100.00%
EPS 5.40 7.86 7.31 6.14 3.15 4.97 5.31 1.13%
  QoQ % -31.30% 7.52% 19.06% 94.92% -36.62% -6.40% -
  Horiz. % 101.69% 148.02% 137.66% 115.63% 59.32% 93.60% 100.00%
DPS 3.64 0.00 0.00 9.18 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 39.65% 0.00% 0.00% 100.00% - - -
NAPS 0.9709 0.9638 1.3138 1.3294 1.2715 1.2298 1.2011 -13.21%
  QoQ % 0.74% -26.64% -1.17% 4.55% 3.39% 2.39% -
  Horiz. % 80.83% 80.24% 109.38% 110.68% 105.86% 102.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.5800 2.1700 2.3600 2.3500 2.0700 1.9100 1.8300 -
P/RPS 4.61 3.31 4.88 4.10 5.30 6.02 6.31 -18.87%
  QoQ % 39.27% -32.17% 19.02% -22.64% -11.96% -4.60% -
  Horiz. % 73.06% 52.46% 77.34% 64.98% 83.99% 95.40% 100.00%
P/EPS 23.20 13.31 15.53 18.50 31.85 18.54 16.64 24.78%
  QoQ % 74.31% -14.29% -16.05% -41.92% 71.79% 11.42% -
  Horiz. % 139.42% 79.99% 93.33% 111.18% 191.41% 111.42% 100.00%
EY 4.31 7.51 6.44 5.40 3.14 5.39 6.01 -19.86%
  QoQ % -42.61% 16.61% 19.26% 71.97% -41.74% -10.32% -
  Horiz. % 71.71% 124.96% 107.15% 89.85% 52.25% 89.68% 100.00%
DY 2.91 0.00 0.00 8.09 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 35.97% 0.00% 0.00% 100.00% - - -
P/NAPS 1.29 1.09 0.86 0.85 0.79 0.75 0.73 46.11%
  QoQ % 18.35% 26.74% 1.18% 7.59% 5.33% 2.74% -
  Horiz. % 176.71% 149.32% 117.81% 116.44% 108.22% 102.74% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 18/05/12 21/02/12 28/10/11 23/08/11 06/05/11 10/02/11 04/11/10 -
Price 2.7900 2.5300 2.3800 2.2000 2.3100 2.0700 2.0300 -
P/RPS 4.99 3.86 4.92 3.84 5.92 6.52 7.00 -20.18%
  QoQ % 29.27% -21.54% 28.13% -35.14% -9.20% -6.86% -
  Horiz. % 71.29% 55.14% 70.29% 54.86% 84.57% 93.14% 100.00%
P/EPS 25.09 15.52 15.66 17.32 35.54 20.10 18.45 22.72%
  QoQ % 61.66% -0.89% -9.58% -51.27% 76.82% 8.94% -
  Horiz. % 135.99% 84.12% 84.88% 93.88% 192.63% 108.94% 100.00%
EY 3.99 6.44 6.39 5.77 2.81 4.98 5.42 -18.46%
  QoQ % -38.04% 0.78% 10.75% 105.34% -43.57% -8.12% -
  Horiz. % 73.62% 118.82% 117.90% 106.46% 51.85% 91.88% 100.00%
DY 2.69 0.00 0.00 8.64 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 31.13% 0.00% 0.00% 100.00% - - -
P/NAPS 1.40 1.27 0.87 0.80 0.88 0.81 0.82 42.80%
  QoQ % 10.24% 45.98% 8.75% -9.09% 8.64% -1.22% -
  Horiz. % 170.73% 154.88% 106.10% 97.56% 107.32% 98.78% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Jaks Resources - An excellent joint venture deal with CPECC DK66
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Jaks Resources - 1200MW power to fire up Soon ! DK66
6. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
7. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
8. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers