Highlights

[PTARAS] QoQ Quarter Result on 2010-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 10-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     -6.39%    YoY -     103.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 38,599 45,906 31,429 25,389 23,212 21,270 26,354 28.94%
  QoQ % -15.92% 46.06% 23.79% 9.38% 9.13% -19.29% -
  Horiz. % 146.46% 174.19% 119.26% 96.34% 88.08% 80.71% 100.00%
PBT 14,786 13,315 6,734 9,712 9,896 8,945 5,643 89.95%
  QoQ % 11.05% 97.73% -30.66% -1.86% 10.63% 58.51% -
  Horiz. % 262.02% 235.96% 119.33% 172.11% 175.37% 158.51% 100.00%
Tax -2,654 -3,132 -1,502 -1,473 -1,095 -1,320 -1,389 53.92%
  QoQ % 15.26% -108.52% -1.97% -34.52% 17.05% 4.97% -
  Horiz. % 191.07% 225.49% 108.14% 106.05% 78.83% 95.03% 100.00%
NP 12,132 10,183 5,232 8,239 8,801 7,625 4,254 100.98%
  QoQ % 19.14% 94.63% -36.50% -6.39% 15.42% 79.24% -
  Horiz. % 285.19% 239.37% 122.99% 193.68% 206.89% 179.24% 100.00%
NP to SH 12,132 10,183 5,232 8,239 8,801 7,625 4,254 100.98%
  QoQ % 19.14% 94.63% -36.50% -6.39% 15.42% 79.24% -
  Horiz. % 285.19% 239.37% 122.99% 193.68% 206.89% 179.24% 100.00%
Tax Rate 17.95 % 23.52 % 22.30 % 15.17 % 11.07 % 14.76 % 24.61 % -18.96%
  QoQ % -23.68% 5.47% 47.00% 37.04% -25.00% -40.02% -
  Horiz. % 72.94% 95.57% 90.61% 61.64% 44.98% 59.98% 100.00%
Total Cost 26,467 35,723 26,197 17,150 14,411 13,645 22,100 12.76%
  QoQ % -25.91% 36.36% 52.75% 19.01% 5.61% -38.26% -
  Horiz. % 119.76% 161.64% 118.54% 77.60% 65.21% 61.74% 100.00%
Net Worth 217,918 220,498 210,889 203,975 199,222 191,026 183,002 12.33%
  QoQ % -1.17% 4.56% 3.39% 2.39% 4.29% 4.38% -
  Horiz. % 119.08% 120.49% 115.24% 111.46% 108.86% 104.38% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 15,234 - - - 12,039 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 126.54% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 149.61 % - % - % - % 157.89 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 94.76% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 217,918 220,498 210,889 203,975 199,222 191,026 183,002 12.33%
  QoQ % -1.17% 4.56% 3.39% 2.39% 4.29% 4.38% -
  Horiz. % 119.08% 120.49% 115.24% 111.46% 108.86% 104.38% 100.00%
NOSH 79,823 80,181 80,492 79,990 80,009 80,263 80,264 -0.37%
  QoQ % -0.45% -0.39% 0.63% -0.02% -0.32% -0.00% -
  Horiz. % 99.45% 99.90% 100.28% 99.66% 99.68% 100.00% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 31.43 % 22.18 % 16.65 % 32.45 % 37.92 % 35.85 % 16.14 % 55.88%
  QoQ % 41.70% 33.21% -48.69% -14.43% 5.77% 122.12% -
  Horiz. % 194.73% 137.42% 103.16% 201.05% 234.94% 222.12% 100.00%
ROE 5.57 % 4.62 % 2.48 % 4.04 % 4.42 % 3.99 % 2.32 % 79.20%
  QoQ % 20.56% 86.29% -38.61% -8.60% 10.78% 71.98% -
  Horiz. % 240.09% 199.14% 106.90% 174.14% 190.52% 171.98% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 48.36 57.25 39.05 31.74 29.01 26.50 32.83 29.43%
  QoQ % -15.53% 46.61% 23.03% 9.41% 9.47% -19.28% -
  Horiz. % 147.30% 174.38% 118.95% 96.68% 88.36% 80.72% 100.00%
EPS 15.20 12.70 6.50 10.30 11.00 9.50 5.30 101.73%
  QoQ % 19.69% 95.38% -36.89% -6.36% 15.79% 79.25% -
  Horiz. % 286.79% 239.62% 122.64% 194.34% 207.55% 179.25% 100.00%
DPS 0.00 19.00 0.00 0.00 0.00 15.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 126.67% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.7300 2.7500 2.6200 2.5500 2.4900 2.3800 2.2800 12.75%
  QoQ % -0.73% 4.96% 2.75% 2.41% 4.62% 4.39% -
  Horiz. % 119.74% 120.61% 114.91% 111.84% 109.21% 104.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 23.27 27.68 18.95 15.31 13.99 12.82 15.89 28.93%
  QoQ % -15.93% 46.07% 23.78% 9.44% 9.13% -19.32% -
  Horiz. % 146.44% 174.20% 119.26% 96.35% 88.04% 80.68% 100.00%
EPS 7.31 6.14 3.15 4.97 5.31 4.60 2.56 101.14%
  QoQ % 19.06% 94.92% -36.62% -6.40% 15.43% 79.69% -
  Horiz. % 285.55% 239.84% 123.05% 194.14% 207.42% 179.69% 100.00%
DPS 0.00 9.18 0.00 0.00 0.00 7.26 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 126.45% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3138 1.3294 1.2715 1.2298 1.2011 1.1517 1.1033 12.33%
  QoQ % -1.17% 4.55% 3.39% 2.39% 4.29% 4.39% -
  Horiz. % 119.08% 120.49% 115.25% 111.47% 108.86% 104.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.3600 2.3500 2.0700 1.9100 1.8300 1.6700 1.6000 -
P/RPS 4.88 4.10 5.30 6.02 6.31 6.30 4.87 0.14%
  QoQ % 19.02% -22.64% -11.96% -4.60% 0.16% 29.36% -
  Horiz. % 100.21% 84.19% 108.83% 123.61% 129.57% 129.36% 100.00%
P/EPS 15.53 18.50 31.85 18.54 16.64 17.58 30.19 -35.77%
  QoQ % -16.05% -41.92% 71.79% 11.42% -5.35% -41.77% -
  Horiz. % 51.44% 61.28% 105.50% 61.41% 55.12% 58.23% 100.00%
EY 6.44 5.40 3.14 5.39 6.01 5.69 3.31 55.79%
  QoQ % 19.26% 71.97% -41.74% -10.32% 5.62% 71.90% -
  Horiz. % 194.56% 163.14% 94.86% 162.84% 181.57% 171.90% 100.00%
DY 0.00 8.09 0.00 0.00 0.00 8.98 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 90.09% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.86 0.85 0.79 0.75 0.73 0.70 0.70 14.70%
  QoQ % 1.18% 7.59% 5.33% 2.74% 4.29% 0.00% -
  Horiz. % 122.86% 121.43% 112.86% 107.14% 104.29% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 28/10/11 23/08/11 06/05/11 10/02/11 04/11/10 26/08/10 07/05/10 -
Price 2.3800 2.2000 2.3100 2.0700 2.0300 1.6700 1.5800 -
P/RPS 4.92 3.84 5.92 6.52 7.00 6.30 4.81 1.52%
  QoQ % 28.13% -35.14% -9.20% -6.86% 11.11% 30.98% -
  Horiz. % 102.29% 79.83% 123.08% 135.55% 145.53% 130.98% 100.00%
P/EPS 15.66 17.32 35.54 20.10 18.45 17.58 29.81 -34.87%
  QoQ % -9.58% -51.27% 76.82% 8.94% 4.95% -41.03% -
  Horiz. % 52.53% 58.10% 119.22% 67.43% 61.89% 58.97% 100.00%
EY 6.39 5.77 2.81 4.98 5.42 5.69 3.35 53.74%
  QoQ % 10.75% 105.34% -43.57% -8.12% -4.75% 69.85% -
  Horiz. % 190.75% 172.24% 83.88% 148.66% 161.79% 169.85% 100.00%
DY 0.00 8.64 0.00 0.00 0.00 8.98 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 96.21% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.87 0.80 0.88 0.81 0.82 0.70 0.69 16.69%
  QoQ % 8.75% -9.09% 8.64% -1.22% 17.14% 1.45% -
  Horiz. % 126.09% 115.94% 127.54% 117.39% 118.84% 101.45% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers