Highlights

[PTARAS] QoQ Quarter Result on 2008-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 07-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Sep-2008  [#1]
Profit Trend QoQ -     -73.66%    YoY -     -93.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 32,035 29,411 27,548 41,301 46,163 44,279 40,649 -14.69%
  QoQ % 8.92% 6.76% -33.30% -10.53% 4.25% 8.93% -
  Horiz. % 78.81% 72.35% 67.77% 101.60% 113.56% 108.93% 100.00%
PBT 6,882 6,109 1,693 2,104 3,955 10,349 8,268 -11.52%
  QoQ % 12.65% 260.84% -19.53% -46.80% -61.78% 25.17% -
  Horiz. % 83.24% 73.89% 20.48% 25.45% 47.84% 125.17% 100.00%
Tax -644 -1,539 -1,548 -1,587 -1,992 -2,728 -1,979 -52.72%
  QoQ % 58.15% 0.58% 2.46% 20.33% 26.98% -37.85% -
  Horiz. % 32.54% 77.77% 78.22% 80.19% 100.66% 137.85% 100.00%
NP 6,238 4,570 145 517 1,963 7,621 6,289 -0.54%
  QoQ % 36.50% 3,051.72% -71.95% -73.66% -74.24% 21.18% -
  Horiz. % 99.19% 72.67% 2.31% 8.22% 31.21% 121.18% 100.00%
NP to SH 6,238 4,570 145 517 1,963 7,621 6,289 -0.54%
  QoQ % 36.50% 3,051.72% -71.95% -73.66% -74.24% 21.18% -
  Horiz. % 99.19% 72.67% 2.31% 8.22% 31.21% 121.18% 100.00%
Tax Rate 9.36 % 25.19 % 91.44 % 75.43 % 50.37 % 26.36 % 23.94 % -46.56%
  QoQ % -62.84% -72.45% 21.22% 49.75% 91.08% 10.11% -
  Horiz. % 39.10% 105.22% 381.95% 315.08% 210.40% 110.11% 100.00%
Total Cost 25,797 24,841 27,403 40,784 44,200 36,658 34,360 -17.41%
  QoQ % 3.85% -9.35% -32.81% -7.73% 20.57% 6.69% -
  Horiz. % 75.08% 72.30% 79.75% 118.70% 128.64% 106.69% 100.00%
Net Worth 175,143 169,170 149,349 185,258 168,032 169,266 160,807 5.86%
  QoQ % 3.53% 13.27% -19.38% 10.25% -0.73% 5.26% -
  Horiz. % 108.92% 105.20% 92.88% 115.21% 104.49% 105.26% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 7,997 - - - 9,422 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.88% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 128.21 % - % - % - % 480.00 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 26.71% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 175,143 169,170 149,349 185,258 168,032 169,266 160,807 5.86%
  QoQ % 3.53% 13.27% -19.38% 10.25% -0.73% 5.26% -
  Horiz. % 108.92% 105.20% 92.88% 115.21% 104.49% 105.26% 100.00%
NOSH 79,974 80,175 72,499 86,166 78,520 80,221 79,607 0.31%
  QoQ % -0.25% 10.59% -15.86% 9.74% -2.12% 0.77% -
  Horiz. % 100.46% 100.71% 91.07% 108.24% 98.63% 100.77% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 19.47 % 15.54 % 0.53 % 1.25 % 4.25 % 17.21 % 15.47 % 16.59%
  QoQ % 25.29% 2,832.08% -57.60% -70.59% -75.31% 11.25% -
  Horiz. % 125.86% 100.45% 3.43% 8.08% 27.47% 111.25% 100.00%
ROE 3.56 % 2.70 % 0.10 % 0.28 % 1.17 % 4.50 % 3.91 % -6.07%
  QoQ % 31.85% 2,600.00% -64.29% -76.07% -74.00% 15.09% -
  Horiz. % 91.05% 69.05% 2.56% 7.16% 29.92% 115.09% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 40.06 36.68 38.00 47.93 58.79 55.20 51.06 -14.95%
  QoQ % 9.21% -3.47% -20.72% -18.47% 6.50% 8.11% -
  Horiz. % 78.46% 71.84% 74.42% 93.87% 115.14% 108.11% 100.00%
EPS 7.80 5.70 0.20 0.60 2.50 9.50 7.90 -0.85%
  QoQ % 36.84% 2,750.00% -66.67% -76.00% -73.68% 20.25% -
  Horiz. % 98.73% 72.15% 2.53% 7.59% 31.65% 120.25% 100.00%
DPS 10.00 0.00 0.00 0.00 12.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.33% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.1900 2.1100 2.0600 2.1500 2.1400 2.1100 2.0200 5.54%
  QoQ % 3.79% 2.43% -4.19% 0.47% 1.42% 4.46% -
  Horiz. % 108.42% 104.46% 101.98% 106.44% 105.94% 104.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 19.31 17.73 16.61 24.90 27.83 26.70 24.51 -14.71%
  QoQ % 8.91% 6.74% -33.29% -10.53% 4.23% 8.94% -
  Horiz. % 78.78% 72.34% 67.77% 101.59% 113.55% 108.94% 100.00%
EPS 3.76 2.76 0.09 0.31 1.18 4.59 3.79 -0.53%
  QoQ % 36.23% 2,966.67% -70.97% -73.73% -74.29% 21.11% -
  Horiz. % 99.21% 72.82% 2.37% 8.18% 31.13% 121.11% 100.00%
DPS 4.82 0.00 0.00 0.00 5.68 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.86% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0559 1.0199 0.9004 1.1169 1.0131 1.0205 0.9695 5.86%
  QoQ % 3.53% 13.27% -19.38% 10.25% -0.73% 5.26% -
  Horiz. % 108.91% 105.20% 92.87% 115.20% 104.50% 105.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.3400 1.1000 1.0500 1.3000 1.3400 1.6200 1.8100 -
P/RPS 3.35 3.00 2.76 2.71 2.28 2.93 3.54 -3.61%
  QoQ % 11.67% 8.70% 1.85% 18.86% -22.18% -17.23% -
  Horiz. % 94.63% 84.75% 77.97% 76.55% 64.41% 82.77% 100.00%
P/EPS 17.18 19.30 525.00 216.67 53.60 17.05 22.91 -17.47%
  QoQ % -10.98% -96.32% 142.30% 304.24% 214.37% -25.58% -
  Horiz. % 74.99% 84.24% 2,291.58% 945.74% 233.96% 74.42% 100.00%
EY 5.82 5.18 0.19 0.46 1.87 5.86 4.36 21.26%
  QoQ % 12.36% 2,626.32% -58.70% -75.40% -68.09% 34.40% -
  Horiz. % 133.49% 118.81% 4.36% 10.55% 42.89% 134.40% 100.00%
DY 7.46 0.00 0.00 0.00 8.96 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.26% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.61 0.52 0.51 0.60 0.63 0.77 0.90 -22.86%
  QoQ % 17.31% 1.96% -15.00% -4.76% -18.18% -14.44% -
  Horiz. % 67.78% 57.78% 56.67% 66.67% 70.00% 85.56% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 08/05/09 06/02/09 07/11/08 28/08/08 09/05/08 15/02/08 -
Price 1.4800 1.2500 1.0300 1.1400 1.3700 1.5300 1.7400 -
P/RPS 3.69 3.41 2.71 2.38 2.33 2.77 3.41 5.41%
  QoQ % 8.21% 25.83% 13.87% 2.15% -15.88% -18.77% -
  Horiz. % 108.21% 100.00% 79.47% 69.79% 68.33% 81.23% 100.00%
P/EPS 18.97 21.93 515.00 190.00 54.80 16.11 22.03 -9.50%
  QoQ % -13.50% -95.74% 171.05% 246.72% 240.16% -26.87% -
  Horiz. % 86.11% 99.55% 2,337.72% 862.46% 248.75% 73.13% 100.00%
EY 5.27 4.56 0.19 0.53 1.82 6.21 4.54 10.46%
  QoQ % 15.57% 2,300.00% -64.15% -70.88% -70.69% 36.78% -
  Horiz. % 116.08% 100.44% 4.19% 11.67% 40.09% 136.78% 100.00%
DY 6.76 0.00 0.00 0.00 8.76 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 77.17% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.68 0.59 0.50 0.53 0.64 0.73 0.86 -14.50%
  QoQ % 15.25% 18.00% -5.66% -17.19% -12.33% -15.12% -
  Horiz. % 79.07% 68.60% 58.14% 61.63% 74.42% 84.88% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2166 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.240.00 
 KOTRA 3.270.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.010.00 
 IRIS 0.2650.00 
 TOPGLOV-C79 0.470.00 
 BTECH 0.4850.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS