[PTARAS] QoQ Quarter Result on 2009-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 23,212 21,270 26,354 26,217 31,890 32,035 29,411 -14.59% QoQ % 9.13% -19.29% 0.52% -17.79% -0.45% 8.92% - Horiz. % 78.92% 72.32% 89.61% 89.14% 108.43% 108.92% 100.00%
PBT 9,896 8,945 5,643 5,172 6,288 6,882 6,109 37.89% QoQ % 10.63% 58.51% 9.11% -17.75% -8.63% 12.65% - Horiz. % 161.99% 146.42% 92.37% 84.66% 102.93% 112.65% 100.00%
Tax -1,095 -1,320 -1,389 -1,128 -1,474 -644 -1,539 -20.28% QoQ % 17.05% 4.97% -23.14% 23.47% -128.88% 58.15% - Horiz. % 71.15% 85.77% 90.25% 73.29% 95.78% 41.85% 100.00%
NP 8,801 7,625 4,254 4,044 4,814 6,238 4,570 54.73% QoQ % 15.42% 79.24% 5.19% -16.00% -22.83% 36.50% - Horiz. % 192.58% 166.85% 93.09% 88.49% 105.34% 136.50% 100.00%
NP to SH 8,801 7,625 4,254 4,044 4,814 6,238 4,570 54.73% QoQ % 15.42% 79.24% 5.19% -16.00% -22.83% 36.50% - Horiz. % 192.58% 166.85% 93.09% 88.49% 105.34% 136.50% 100.00%
Tax Rate 11.07 % 14.76 % 24.61 % 21.81 % 23.44 % 9.36 % 25.19 % -42.17% QoQ % -25.00% -40.02% 12.84% -6.95% 150.43% -62.84% - Horiz. % 43.95% 58.59% 97.70% 86.58% 93.05% 37.16% 100.00%
Total Cost 14,411 13,645 22,100 22,173 27,076 25,797 24,841 -30.42% QoQ % 5.61% -38.26% -0.33% -18.11% 4.96% 3.85% - Horiz. % 58.01% 54.93% 88.97% 89.26% 109.00% 103.85% 100.00%
Net Worth 199,222 191,026 183,002 180,362 180,524 175,143 169,170 11.51% QoQ % 4.29% 4.38% 1.46% -0.09% 3.07% 3.53% - Horiz. % 117.76% 112.92% 108.18% 106.62% 106.71% 103.53% 100.00%
Dividend 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 12,039 - - - 7,997 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 150.54% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 157.89 % - % - % - % 128.21 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 123.15% 0.00% 0.00% 0.00% 100.00% -
Equity 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 199,222 191,026 183,002 180,362 180,524 175,143 169,170 11.51% QoQ % 4.29% 4.38% 1.46% -0.09% 3.07% 3.53% - Horiz. % 117.76% 112.92% 108.18% 106.62% 106.71% 103.53% 100.00%
NOSH 80,009 80,263 80,264 80,880 80,233 79,974 80,175 -0.14% QoQ % -0.32% -0.00% -0.76% 0.81% 0.32% -0.25% - Horiz. % 99.79% 100.11% 100.11% 100.88% 100.07% 99.75% 100.00%
Ratio Analysis 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 37.92 % 35.85 % 16.14 % 15.43 % 15.10 % 19.47 % 15.54 % 81.15% QoQ % 5.77% 122.12% 4.60% 2.19% -22.44% 25.29% - Horiz. % 244.02% 230.69% 103.86% 99.29% 97.17% 125.29% 100.00%
ROE 4.42 % 3.99 % 2.32 % 2.24 % 2.67 % 3.56 % 2.70 % 38.86% QoQ % 10.78% 71.98% 3.57% -16.10% -25.00% 31.85% - Horiz. % 163.70% 147.78% 85.93% 82.96% 98.89% 131.85% 100.00%
Per Share 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 29.01 26.50 32.83 32.41 39.75 40.06 36.68 -14.47% QoQ % 9.47% -19.28% 1.30% -18.47% -0.77% 9.21% - Horiz. % 79.09% 72.25% 89.50% 88.36% 108.37% 109.21% 100.00%
EPS 11.00 9.50 5.30 5.00 6.00 7.80 5.70 54.94% QoQ % 15.79% 79.25% 6.00% -16.67% -23.08% 36.84% - Horiz. % 192.98% 166.67% 92.98% 87.72% 105.26% 136.84% 100.00%
DPS 0.00 15.00 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% 150.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.4900 2.3800 2.2800 2.2300 2.2500 2.1900 2.1100 11.66% QoQ % 4.62% 4.39% 2.24% -0.89% 2.74% 3.79% - Horiz. % 118.01% 112.80% 108.06% 105.69% 106.64% 103.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.99 12.82 15.89 15.81 19.23 19.31 17.73 -14.60% QoQ % 9.13% -19.32% 0.51% -17.78% -0.41% 8.91% - Horiz. % 78.91% 72.31% 89.62% 89.17% 108.46% 108.91% 100.00%
EPS 5.31 4.60 2.56 2.44 2.90 3.76 2.76 54.63% QoQ % 15.43% 79.69% 4.92% -15.86% -22.87% 36.23% - Horiz. % 192.39% 166.67% 92.75% 88.41% 105.07% 136.23% 100.00%
DPS 0.00 7.26 0.00 0.00 0.00 4.82 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 150.62% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.2011 1.1517 1.1033 1.0874 1.0884 1.0559 1.0199 11.51% QoQ % 4.29% 4.39% 1.46% -0.09% 3.08% 3.53% - Horiz. % 117.77% 112.92% 108.18% 106.62% 106.72% 103.53% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.8300 1.6700 1.6000 1.3200 1.4100 1.3400 1.1000 -
P/RPS 6.31 6.30 4.87 4.07 3.55 3.35 3.00 64.09% QoQ % 0.16% 29.36% 19.66% 14.65% 5.97% 11.67% - Horiz. % 210.33% 210.00% 162.33% 135.67% 118.33% 111.67% 100.00%
P/EPS 16.64 17.58 30.19 26.40 23.50 17.18 19.30 -9.41% QoQ % -5.35% -41.77% 14.36% 12.34% 36.79% -10.98% - Horiz. % 86.22% 91.09% 156.42% 136.79% 121.76% 89.02% 100.00%
EY 6.01 5.69 3.31 3.79 4.26 5.82 5.18 10.41% QoQ % 5.62% 71.90% -12.66% -11.03% -26.80% 12.36% - Horiz. % 116.02% 109.85% 63.90% 73.17% 82.24% 112.36% 100.00%
DY 0.00 8.98 0.00 0.00 0.00 7.46 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 120.38% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.73 0.70 0.70 0.59 0.63 0.61 0.52 25.35% QoQ % 4.29% 0.00% 18.64% -6.35% 3.28% 17.31% - Horiz. % 140.38% 134.62% 134.62% 113.46% 121.15% 117.31% 100.00%
Price Multiplier on Announcement Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 04/11/10 26/08/10 07/05/10 05/02/10 06/11/09 28/08/09 08/05/09 -
Price 2.0300 1.6700 1.5800 1.6100 1.4800 1.4800 1.2500 -
P/RPS 7.00 6.30 4.81 4.97 3.72 3.69 3.41 61.45% QoQ % 11.11% 30.98% -3.22% 33.60% 0.81% 8.21% - Horiz. % 205.28% 184.75% 141.06% 145.75% 109.09% 108.21% 100.00%
P/EPS 18.45 17.58 29.81 32.20 24.67 18.97 21.93 -10.87% QoQ % 4.95% -41.03% -7.42% 30.52% 30.05% -13.50% - Horiz. % 84.13% 80.16% 135.93% 146.83% 112.49% 86.50% 100.00%
EY 5.42 5.69 3.35 3.11 4.05 5.27 4.56 12.20% QoQ % -4.75% 69.85% 7.72% -23.21% -23.15% 15.57% - Horiz. % 118.86% 124.78% 73.46% 68.20% 88.82% 115.57% 100.00%
DY 0.00 8.98 0.00 0.00 0.00 6.76 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 132.84% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.82 0.70 0.69 0.72 0.66 0.68 0.59 24.51% QoQ % 17.14% 1.45% -4.17% 9.09% -2.94% 15.25% - Horiz. % 138.98% 118.64% 116.95% 122.03% 111.86% 115.25% 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.
Comment
Q2FY2010 interim results.xls 
