Highlights

[PTARAS] QoQ Quarter Result on 2015-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 22-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Dec-2015  [#2]
Profit Trend QoQ -     -62.35%    YoY -     -83.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 59,734 40,926 28,969 31,217 35,762 47,356 57,339 2.76%
  QoQ % 45.96% 41.28% -7.20% -12.71% -24.48% -17.41% -
  Horiz. % 104.18% 71.38% 50.52% 54.44% 62.37% 82.59% 100.00%
PBT 16,212 6,749 4,370 3,506 8,415 14,799 18,245 -7.55%
  QoQ % 140.21% 54.44% 24.64% -58.34% -43.14% -18.89% -
  Horiz. % 88.86% 36.99% 23.95% 19.22% 46.12% 81.11% 100.00%
Tax -3,009 -1,609 -977 -975 -1,693 -3,346 -4,461 -23.03%
  QoQ % -87.01% -64.69% -0.21% 42.41% 49.40% 24.99% -
  Horiz. % 67.45% 36.07% 21.90% 21.86% 37.95% 75.01% 100.00%
NP 13,203 5,140 3,393 2,531 6,722 11,453 13,784 -2.82%
  QoQ % 156.87% 51.49% 34.06% -62.35% -41.31% -16.91% -
  Horiz. % 95.78% 37.29% 24.62% 18.36% 48.77% 83.09% 100.00%
NP to SH 13,203 5,140 3,393 2,531 6,722 11,453 13,784 -2.82%
  QoQ % 156.87% 51.49% 34.06% -62.35% -41.31% -16.91% -
  Horiz. % 95.78% 37.29% 24.62% 18.36% 48.77% 83.09% 100.00%
Tax Rate 18.56 % 23.84 % 22.36 % 27.81 % 20.12 % 22.61 % 24.45 % -16.74%
  QoQ % -22.15% 6.62% -19.60% 38.22% -11.01% -7.53% -
  Horiz. % 75.91% 97.51% 91.45% 113.74% 82.29% 92.47% 100.00%
Total Cost 46,531 35,786 25,576 28,686 29,040 35,903 43,555 4.49%
  QoQ % 30.03% 39.92% -10.84% -1.22% -19.12% -17.57% -
  Horiz. % 106.83% 82.16% 58.72% 65.86% 66.67% 82.43% 100.00%
Net Worth 345,559 326,068 334,452 327,448 352,495 343,590 338,188 1.44%
  QoQ % 5.98% -2.51% 2.14% -7.11% 2.59% 1.60% -
  Horiz. % 102.18% 96.42% 98.90% 96.82% 104.23% 101.60% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 19,274 12,925 - - 17,744 11,219 -
  QoQ % 0.00% 49.12% 0.00% 0.00% 0.00% 58.15% -
  Horiz. % 0.00% 171.80% 115.21% 0.00% 0.00% 158.15% 100.00%
Div Payout % - % 375.00 % 380.95 % - % - % 154.93 % 81.40 % -
  QoQ % 0.00% -1.56% 0.00% 0.00% 0.00% 90.33% -
  Horiz. % 0.00% 460.69% 468.00% 0.00% 0.00% 190.33% 100.00%
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 345,559 326,068 334,452 327,448 352,495 343,590 338,188 1.44%
  QoQ % 5.98% -2.51% 2.14% -7.11% 2.59% 1.60% -
  Horiz. % 102.18% 96.42% 98.90% 96.82% 104.23% 101.60% 100.00%
NOSH 162,999 160,624 161,571 158,187 163,951 161,309 160,279 1.13%
  QoQ % 1.48% -0.59% 2.14% -3.52% 1.64% 0.64% -
  Horiz. % 101.70% 100.22% 100.81% 98.70% 102.29% 100.64% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 22.10 % 12.56 % 11.71 % 8.11 % 18.80 % 24.18 % 24.04 % -5.44%
  QoQ % 75.96% 7.26% 44.39% -56.86% -22.25% 0.58% -
  Horiz. % 91.93% 52.25% 48.71% 33.74% 78.20% 100.58% 100.00%
ROE 3.82 % 1.58 % 1.01 % 0.77 % 1.91 % 3.33 % 4.08 % -4.28%
  QoQ % 141.77% 56.44% 31.17% -59.69% -42.64% -18.38% -
  Horiz. % 93.63% 38.73% 24.75% 18.87% 46.81% 81.62% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 36.65 25.48 17.93 19.73 21.81 29.36 35.77 1.63%
  QoQ % 43.84% 42.11% -9.12% -9.54% -25.72% -17.92% -
  Horiz. % 102.46% 71.23% 50.13% 55.16% 60.97% 82.08% 100.00%
EPS 8.10 3.20 2.10 1.60 4.10 7.10 8.60 -3.90%
  QoQ % 153.13% 52.38% 31.25% -60.98% -42.25% -17.44% -
  Horiz. % 94.19% 37.21% 24.42% 18.60% 47.67% 82.56% 100.00%
DPS 0.00 12.00 8.00 0.00 0.00 11.00 7.00 -
  QoQ % 0.00% 50.00% 0.00% 0.00% 0.00% 57.14% -
  Horiz. % 0.00% 171.43% 114.29% 0.00% 0.00% 157.14% 100.00%
NAPS 2.1200 2.0300 2.0700 2.0700 2.1500 2.1300 2.1100 0.31%
  QoQ % 4.43% -1.93% 0.00% -3.72% 0.94% 0.95% -
  Horiz. % 100.47% 96.21% 98.10% 98.10% 101.90% 100.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,384
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 36.01 24.67 17.47 18.82 21.56 28.55 34.57 2.75%
  QoQ % 45.97% 41.21% -7.17% -12.71% -24.48% -17.41% -
  Horiz. % 104.17% 71.36% 50.54% 54.44% 62.37% 82.59% 100.00%
EPS 7.96 3.10 2.05 1.53 4.05 6.91 8.31 -2.82%
  QoQ % 156.77% 51.22% 33.99% -62.22% -41.39% -16.85% -
  Horiz. % 95.79% 37.30% 24.67% 18.41% 48.74% 83.15% 100.00%
DPS 0.00 11.62 7.79 0.00 0.00 10.70 6.76 -
  QoQ % 0.00% 49.17% 0.00% 0.00% 0.00% 58.28% -
  Horiz. % 0.00% 171.89% 115.24% 0.00% 0.00% 158.28% 100.00%
NAPS 2.0834 1.9659 2.0164 1.9742 2.1252 2.0715 2.0389 1.45%
  QoQ % 5.98% -2.50% 2.14% -7.11% 2.59% 1.60% -
  Horiz. % 102.18% 96.42% 98.90% 96.83% 104.23% 101.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.5600 3.4600 3.6800 3.3000 3.3300 3.7700 4.0300 -
P/RPS 9.71 13.58 20.52 16.72 15.27 12.84 11.27 -9.43%
  QoQ % -28.50% -33.82% 22.73% 9.50% 18.93% 13.93% -
  Horiz. % 86.16% 120.50% 182.08% 148.36% 135.49% 113.93% 100.00%
P/EPS 43.95 108.13 175.24 206.25 81.22 53.10 46.86 -4.17%
  QoQ % -59.35% -38.30% -15.04% 153.94% 52.96% 13.32% -
  Horiz. % 93.79% 230.75% 373.96% 440.14% 173.32% 113.32% 100.00%
EY 2.28 0.92 0.57 0.48 1.23 1.88 2.13 4.63%
  QoQ % 147.83% 61.40% 18.75% -60.98% -34.57% -11.74% -
  Horiz. % 107.04% 43.19% 26.76% 22.54% 57.75% 88.26% 100.00%
DY 0.00 3.47 2.17 0.00 0.00 2.92 1.74 -
  QoQ % 0.00% 59.91% 0.00% 0.00% 0.00% 67.82% -
  Horiz. % 0.00% 199.43% 124.71% 0.00% 0.00% 167.82% 100.00%
P/NAPS 1.68 1.70 1.78 1.59 1.55 1.77 1.91 -8.18%
  QoQ % -1.18% -4.49% 11.95% 2.58% -12.43% -7.33% -
  Horiz. % 87.96% 89.01% 93.19% 83.25% 81.15% 92.67% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 18/11/16 29/08/16 18/05/16 22/02/16 20/11/15 26/08/15 15/05/15 -
Price 3.4500 3.6000 3.5300 3.3900 3.5400 3.1100 4.0800 -
P/RPS 9.41 14.13 19.69 17.18 16.23 10.59 11.40 -11.97%
  QoQ % -33.40% -28.24% 14.61% 5.85% 53.26% -7.11% -
  Horiz. % 82.54% 123.95% 172.72% 150.70% 142.37% 92.89% 100.00%
P/EPS 42.59 112.50 168.10 211.88 86.34 43.80 47.44 -6.92%
  QoQ % -62.14% -33.08% -20.66% 145.40% 97.12% -7.67% -
  Horiz. % 89.78% 237.14% 354.34% 446.63% 182.00% 92.33% 100.00%
EY 2.35 0.89 0.59 0.47 1.16 2.28 2.11 7.42%
  QoQ % 164.04% 50.85% 25.53% -59.48% -49.12% 8.06% -
  Horiz. % 111.37% 42.18% 27.96% 22.27% 54.98% 108.06% 100.00%
DY 0.00 3.33 2.27 0.00 0.00 3.54 1.72 -
  QoQ % 0.00% 46.70% 0.00% 0.00% 0.00% 105.81% -
  Horiz. % 0.00% 193.60% 131.98% 0.00% 0.00% 205.81% 100.00%
P/NAPS 1.63 1.77 1.71 1.64 1.65 1.46 1.93 -10.62%
  QoQ % -7.91% 3.51% 4.27% -0.61% 13.01% -24.35% -
  Horiz. % 84.46% 91.71% 88.60% 84.97% 85.49% 75.65% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers