Highlights

[PTARAS] QoQ Quarter Result on 2008-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 06-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Dec-2008  [#2]
Profit Trend QoQ -     -71.95%    YoY -     -97.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 31,890 32,035 29,411 27,548 41,301 46,163 44,279 -19.64%
  QoQ % -0.45% 8.92% 6.76% -33.30% -10.53% 4.25% -
  Horiz. % 72.02% 72.35% 66.42% 62.21% 93.27% 104.25% 100.00%
PBT 6,288 6,882 6,109 1,693 2,104 3,955 10,349 -28.24%
  QoQ % -8.63% 12.65% 260.84% -19.53% -46.80% -61.78% -
  Horiz. % 60.76% 66.50% 59.03% 16.36% 20.33% 38.22% 100.00%
Tax -1,474 -644 -1,539 -1,548 -1,587 -1,992 -2,728 -33.64%
  QoQ % -128.88% 58.15% 0.58% 2.46% 20.33% 26.98% -
  Horiz. % 54.03% 23.61% 56.41% 56.74% 58.17% 73.02% 100.00%
NP 4,814 6,238 4,570 145 517 1,963 7,621 -26.36%
  QoQ % -22.83% 36.50% 3,051.72% -71.95% -73.66% -74.24% -
  Horiz. % 63.17% 81.85% 59.97% 1.90% 6.78% 25.76% 100.00%
NP to SH 4,814 6,238 4,570 145 517 1,963 7,621 -26.36%
  QoQ % -22.83% 36.50% 3,051.72% -71.95% -73.66% -74.24% -
  Horiz. % 63.17% 81.85% 59.97% 1.90% 6.78% 25.76% 100.00%
Tax Rate 23.44 % 9.36 % 25.19 % 91.44 % 75.43 % 50.37 % 26.36 % -7.52%
  QoQ % 150.43% -62.84% -72.45% 21.22% 49.75% 91.08% -
  Horiz. % 88.92% 35.51% 95.56% 346.89% 286.15% 191.08% 100.00%
Total Cost 27,076 25,797 24,841 27,403 40,784 44,200 36,658 -18.27%
  QoQ % 4.96% 3.85% -9.35% -32.81% -7.73% 20.57% -
  Horiz. % 73.86% 70.37% 67.76% 74.75% 111.26% 120.57% 100.00%
Net Worth 180,524 175,143 169,170 149,349 185,258 168,032 169,266 4.38%
  QoQ % 3.07% 3.53% 13.27% -19.38% 10.25% -0.73% -
  Horiz. % 106.65% 103.47% 99.94% 88.23% 109.45% 99.27% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 7,997 - - - 9,422 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 26.71% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 180,524 175,143 169,170 149,349 185,258 168,032 169,266 4.38%
  QoQ % 3.07% 3.53% 13.27% -19.38% 10.25% -0.73% -
  Horiz. % 106.65% 103.47% 99.94% 88.23% 109.45% 99.27% 100.00%
NOSH 80,233 79,974 80,175 72,499 86,166 78,520 80,221 0.01%
  QoQ % 0.32% -0.25% 10.59% -15.86% 9.74% -2.12% -
  Horiz. % 100.02% 99.69% 99.94% 90.38% 107.41% 97.88% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 15.10 % 19.47 % 15.54 % 0.53 % 1.25 % 4.25 % 17.21 % -8.34%
  QoQ % -22.44% 25.29% 2,832.08% -57.60% -70.59% -75.31% -
  Horiz. % 87.74% 113.13% 90.30% 3.08% 7.26% 24.69% 100.00%
ROE 2.67 % 3.56 % 2.70 % 0.10 % 0.28 % 1.17 % 4.50 % -29.37%
  QoQ % -25.00% 31.85% 2,600.00% -64.29% -76.07% -74.00% -
  Horiz. % 59.33% 79.11% 60.00% 2.22% 6.22% 26.00% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 39.75 40.06 36.68 38.00 47.93 58.79 55.20 -19.64%
  QoQ % -0.77% 9.21% -3.47% -20.72% -18.47% 6.50% -
  Horiz. % 72.01% 72.57% 66.45% 68.84% 86.83% 106.50% 100.00%
EPS 6.00 7.80 5.70 0.20 0.60 2.50 9.50 -26.37%
  QoQ % -23.08% 36.84% 2,750.00% -66.67% -76.00% -73.68% -
  Horiz. % 63.16% 82.11% 60.00% 2.11% 6.32% 26.32% 100.00%
DPS 0.00 10.00 0.00 0.00 0.00 12.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 83.33% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.2500 2.1900 2.1100 2.0600 2.1500 2.1400 2.1100 4.37%
  QoQ % 2.74% 3.79% 2.43% -4.19% 0.47% 1.42% -
  Horiz. % 106.64% 103.79% 100.00% 97.63% 101.90% 101.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 19.23 19.31 17.73 16.61 24.90 27.83 26.70 -19.64%
  QoQ % -0.41% 8.91% 6.74% -33.29% -10.53% 4.23% -
  Horiz. % 72.02% 72.32% 66.40% 62.21% 93.26% 104.23% 100.00%
EPS 2.90 3.76 2.76 0.09 0.31 1.18 4.59 -26.35%
  QoQ % -22.87% 36.23% 2,966.67% -70.97% -73.73% -74.29% -
  Horiz. % 63.18% 81.92% 60.13% 1.96% 6.75% 25.71% 100.00%
DPS 0.00 4.82 0.00 0.00 0.00 5.68 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 84.86% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.0884 1.0559 1.0199 0.9004 1.1169 1.0131 1.0205 4.38%
  QoQ % 3.08% 3.53% 13.27% -19.38% 10.25% -0.73% -
  Horiz. % 106.65% 103.47% 99.94% 88.23% 109.45% 99.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.4100 1.3400 1.1000 1.0500 1.3000 1.3400 1.6200 -
P/RPS 3.55 3.35 3.00 2.76 2.71 2.28 2.93 13.64%
  QoQ % 5.97% 11.67% 8.70% 1.85% 18.86% -22.18% -
  Horiz. % 121.16% 114.33% 102.39% 94.20% 92.49% 77.82% 100.00%
P/EPS 23.50 17.18 19.30 525.00 216.67 53.60 17.05 23.83%
  QoQ % 36.79% -10.98% -96.32% 142.30% 304.24% 214.37% -
  Horiz. % 137.83% 100.76% 113.20% 3,079.18% 1,270.79% 314.37% 100.00%
EY 4.26 5.82 5.18 0.19 0.46 1.87 5.86 -19.14%
  QoQ % -26.80% 12.36% 2,626.32% -58.70% -75.40% -68.09% -
  Horiz. % 72.70% 99.32% 88.40% 3.24% 7.85% 31.91% 100.00%
DY 0.00 7.46 0.00 0.00 0.00 8.96 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 83.26% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.63 0.61 0.52 0.51 0.60 0.63 0.77 -12.51%
  QoQ % 3.28% 17.31% 1.96% -15.00% -4.76% -18.18% -
  Horiz. % 81.82% 79.22% 67.53% 66.23% 77.92% 81.82% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 06/11/09 28/08/09 08/05/09 06/02/09 07/11/08 28/08/08 09/05/08 -
Price 1.4800 1.4800 1.2500 1.0300 1.1400 1.3700 1.5300 -
P/RPS 3.72 3.69 3.41 2.71 2.38 2.33 2.77 21.70%
  QoQ % 0.81% 8.21% 25.83% 13.87% 2.15% -15.88% -
  Horiz. % 134.30% 133.21% 123.10% 97.83% 85.92% 84.12% 100.00%
P/EPS 24.67 18.97 21.93 515.00 190.00 54.80 16.11 32.82%
  QoQ % 30.05% -13.50% -95.74% 171.05% 246.72% 240.16% -
  Horiz. % 153.13% 117.75% 136.13% 3,196.77% 1,179.39% 340.16% 100.00%
EY 4.05 5.27 4.56 0.19 0.53 1.82 6.21 -24.78%
  QoQ % -23.15% 15.57% 2,300.00% -64.15% -70.88% -70.69% -
  Horiz. % 65.22% 84.86% 73.43% 3.06% 8.53% 29.31% 100.00%
DY 0.00 6.76 0.00 0.00 0.00 8.76 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 77.17% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.66 0.68 0.59 0.50 0.53 0.64 0.73 -6.49%
  QoQ % -2.94% 15.25% 18.00% -5.66% -17.19% -12.33% -
  Horiz. % 90.41% 93.15% 80.82% 68.49% 72.60% 87.67% 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.
 


 

376  306  545  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.44+0.03 
 GPACKET-WB 0.32+0.01 
 MESTRON 0.145+0.025 
 HSI-H8B 0.185-0.04 
 MYEG 1.25-0.15 
 SAPNRG 0.275+0.005 
 KNM 0.445+0.005 
 HSI-C7F 0.37+0.04 
 HSI-H8E 0.19-0.02 
 PERDANA 0.395+0.015 
Partners & Brokers