Highlights

[PTARAS] QoQ Quarter Result on 2007-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 15-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 31-Dec-2007  [#2]
Profit Trend QoQ -     -20.89%    YoY -     -6.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 41,301 46,163 44,279 40,649 34,340 30,492 36,244 9.07%
  QoQ % -10.53% 4.25% 8.93% 18.37% 12.62% -15.87% -
  Horiz. % 113.95% 127.37% 122.17% 112.15% 94.75% 84.13% 100.00%
PBT 2,104 3,955 10,349 8,268 10,081 7,172 5,734 -48.65%
  QoQ % -46.80% -61.78% 25.17% -17.98% 40.56% 25.08% -
  Horiz. % 36.69% 68.97% 180.48% 144.19% 175.81% 125.08% 100.00%
Tax -1,587 -1,992 -2,728 -1,979 -2,131 -1,885 -1,015 34.60%
  QoQ % 20.33% 26.98% -37.85% 7.13% -13.05% -85.71% -
  Horiz. % 156.35% 196.26% 268.77% 194.98% 209.95% 185.71% 100.00%
NP 517 1,963 7,621 6,289 7,950 5,287 4,719 -77.01%
  QoQ % -73.66% -74.24% 21.18% -20.89% 50.37% 12.04% -
  Horiz. % 10.96% 41.60% 161.50% 133.27% 168.47% 112.04% 100.00%
NP to SH 517 1,963 7,621 6,289 7,950 5,287 4,719 -77.01%
  QoQ % -73.66% -74.24% 21.18% -20.89% 50.37% 12.04% -
  Horiz. % 10.96% 41.60% 161.50% 133.27% 168.47% 112.04% 100.00%
Tax Rate 75.43 % 50.37 % 26.36 % 23.94 % 21.14 % 26.28 % 17.70 % 162.16%
  QoQ % 49.75% 91.08% 10.11% 13.25% -19.56% 48.47% -
  Horiz. % 426.16% 284.58% 148.93% 135.25% 119.44% 148.47% 100.00%
Total Cost 40,784 44,200 36,658 34,360 26,390 25,205 31,525 18.67%
  QoQ % -7.73% 20.57% 6.69% 30.20% 4.70% -20.05% -
  Horiz. % 129.37% 140.21% 116.28% 108.99% 83.71% 79.95% 100.00%
Net Worth 185,258 168,032 169,266 160,807 161,409 153,803 147,968 16.12%
  QoQ % 10.25% -0.73% 5.26% -0.37% 4.94% 3.94% -
  Horiz. % 125.20% 113.56% 114.39% 108.68% 109.08% 103.94% 100.00%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 9,422 - - - 8,010 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 117.62% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 480.00 % - % - % - % 151.52 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 316.79% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 185,258 168,032 169,266 160,807 161,409 153,803 147,968 16.12%
  QoQ % 10.25% -0.73% 5.26% -0.37% 4.94% 3.94% -
  Horiz. % 125.20% 113.56% 114.39% 108.68% 109.08% 103.94% 100.00%
NOSH 86,166 78,520 80,221 79,607 80,303 80,106 79,983 5.08%
  QoQ % 9.74% -2.12% 0.77% -0.87% 0.25% 0.15% -
  Horiz. % 107.73% 98.17% 100.30% 99.53% 100.40% 100.15% 100.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.25 % 4.25 % 17.21 % 15.47 % 23.15 % 17.34 % 13.02 % -78.94%
  QoQ % -70.59% -75.31% 11.25% -33.17% 33.51% 33.18% -
  Horiz. % 9.60% 32.64% 132.18% 118.82% 177.80% 133.18% 100.00%
ROE 0.28 % 1.17 % 4.50 % 3.91 % 4.93 % 3.44 % 3.19 % -80.16%
  QoQ % -76.07% -74.00% 15.09% -20.69% 43.31% 7.84% -
  Horiz. % 8.78% 36.68% 141.07% 122.57% 154.55% 107.84% 100.00%
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 47.93 58.79 55.20 51.06 42.76 38.06 45.31 3.81%
  QoQ % -18.47% 6.50% 8.11% 19.41% 12.35% -16.00% -
  Horiz. % 105.78% 129.75% 121.83% 112.69% 94.37% 84.00% 100.00%
EPS 0.60 2.50 9.50 7.90 9.90 6.60 5.90 -78.12%
  QoQ % -76.00% -73.68% 20.25% -20.20% 50.00% 11.86% -
  Horiz. % 10.17% 42.37% 161.02% 133.90% 167.80% 111.86% 100.00%
DPS 0.00 12.00 0.00 0.00 0.00 10.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 120.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.1500 2.1400 2.1100 2.0200 2.0100 1.9200 1.8500 10.51%
  QoQ % 0.47% 1.42% 4.46% 0.50% 4.69% 3.78% -
  Horiz. % 116.22% 115.68% 114.05% 109.19% 108.65% 103.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 24.90 27.83 26.70 24.51 20.70 18.38 21.85 9.08%
  QoQ % -10.53% 4.23% 8.94% 18.41% 12.62% -15.88% -
  Horiz. % 113.96% 127.37% 122.20% 112.17% 94.74% 84.12% 100.00%
EPS 0.31 1.18 4.59 3.79 4.79 3.19 2.85 -77.12%
  QoQ % -73.73% -74.29% 21.11% -20.88% 50.16% 11.93% -
  Horiz. % 10.88% 41.40% 161.05% 132.98% 168.07% 111.93% 100.00%
DPS 0.00 5.68 0.00 0.00 0.00 4.83 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 117.60% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.1169 1.0131 1.0205 0.9695 0.9731 0.9273 0.8921 16.12%
  QoQ % 10.25% -0.73% 5.26% -0.37% 4.94% 3.95% -
  Horiz. % 125.20% 113.56% 114.39% 108.68% 109.08% 103.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.3000 1.3400 1.6200 1.8100 1.9100 1.8000 1.3600 -
P/RPS 2.71 2.28 2.93 3.54 4.47 4.73 3.00 -6.54%
  QoQ % 18.86% -22.18% -17.23% -20.81% -5.50% 57.67% -
  Horiz. % 90.33% 76.00% 97.67% 118.00% 149.00% 157.67% 100.00%
P/EPS 216.67 53.60 17.05 22.91 19.29 27.27 23.05 343.59%
  QoQ % 304.24% 214.37% -25.58% 18.77% -29.26% 18.31% -
  Horiz. % 940.00% 232.54% 73.97% 99.39% 83.69% 118.31% 100.00%
EY 0.46 1.87 5.86 4.36 5.18 3.67 4.34 -77.51%
  QoQ % -75.40% -68.09% 34.40% -15.83% 41.14% -15.44% -
  Horiz. % 10.60% 43.09% 135.02% 100.46% 119.35% 84.56% 100.00%
DY 0.00 8.96 0.00 0.00 0.00 5.56 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 161.15% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.60 0.63 0.77 0.90 0.95 0.94 0.74 -13.01%
  QoQ % -4.76% -18.18% -14.44% -5.26% 1.06% 27.03% -
  Horiz. % 81.08% 85.14% 104.05% 121.62% 128.38% 127.03% 100.00%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 07/11/08 28/08/08 09/05/08 15/02/08 02/11/07 28/08/07 11/05/07 -
Price 1.1400 1.3700 1.5300 1.7400 1.9600 1.6400 1.5000 -
P/RPS 2.38 2.33 2.77 3.41 4.58 4.31 3.31 -19.69%
  QoQ % 2.15% -15.88% -18.77% -25.55% 6.26% 30.21% -
  Horiz. % 71.90% 70.39% 83.69% 103.02% 138.37% 130.21% 100.00%
P/EPS 190.00 54.80 16.11 22.03 19.80 24.85 25.42 280.89%
  QoQ % 246.72% 240.16% -26.87% 11.26% -20.32% -2.24% -
  Horiz. % 747.44% 215.58% 63.38% 86.66% 77.89% 97.76% 100.00%
EY 0.53 1.82 6.21 4.54 5.05 4.02 3.93 -73.61%
  QoQ % -70.88% -70.69% 36.78% -10.10% 25.62% 2.29% -
  Horiz. % 13.49% 46.31% 158.02% 115.52% 128.50% 102.29% 100.00%
DY 0.00 8.76 0.00 0.00 0.00 6.10 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 143.61% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.53 0.64 0.73 0.86 0.98 0.85 0.81 -24.57%
  QoQ % -17.19% -12.33% -15.12% -12.24% 15.29% 4.94% -
  Horiz. % 65.43% 79.01% 90.12% 106.17% 120.99% 104.94% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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