Highlights

[PTARAS] QoQ Quarter Result on 2006-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 11-May-2006
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2006
Quarter 31-Mar-2006  [#3]
Profit Trend QoQ -     -16.61%    YoY -     -13.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 40,658 40,042 25,995 18,133 23,902 28,432 36,798 6.86%
  QoQ % 1.54% 54.04% 43.36% -24.14% -15.93% -22.73% -
  Horiz. % 110.49% 108.82% 70.64% 49.28% 64.95% 77.27% 100.00%
PBT 8,474 9,771 2,212 3,267 4,830 3,899 2,585 120.20%
  QoQ % -13.27% 341.73% -32.29% -32.36% 23.88% 50.83% -
  Horiz. % 327.81% 377.99% 85.57% 126.38% 186.85% 150.83% 100.00%
Tax -1,759 -2,403 -592 -551 -1,573 -976 -998 45.76%
  QoQ % 26.80% -305.91% -7.44% 64.97% -61.17% 2.20% -
  Horiz. % 176.25% 240.78% 59.32% 55.21% 157.62% 97.80% 100.00%
NP 6,715 7,368 1,620 2,716 3,257 2,923 1,587 160.92%
  QoQ % -8.86% 354.81% -40.35% -16.61% 11.43% 84.18% -
  Horiz. % 423.13% 464.27% 102.08% 171.14% 205.23% 184.18% 100.00%
NP to SH 6,715 7,368 1,620 2,716 3,257 2,923 1,587 160.92%
  QoQ % -8.86% 354.81% -40.35% -16.61% 11.43% 84.18% -
  Horiz. % 423.13% 464.27% 102.08% 171.14% 205.23% 184.18% 100.00%
Tax Rate 20.76 % 24.59 % 26.76 % 16.87 % 32.57 % 25.03 % 38.61 % -33.80%
  QoQ % -15.58% -8.11% 58.62% -48.20% 30.12% -35.17% -
  Horiz. % 53.77% 63.69% 69.31% 43.69% 84.36% 64.83% 100.00%
Total Cost 33,943 32,674 24,375 15,417 20,645 25,509 35,211 -2.41%
  QoQ % 3.88% 34.05% 58.10% -25.32% -19.07% -27.55% -
  Horiz. % 96.40% 92.79% 69.23% 43.78% 58.63% 72.45% 100.00%
Net Worth 143,093 139,351 133,814 130,640 127,775 127,490 124,675 9.59%
  QoQ % 2.69% 4.14% 2.43% 2.24% 0.22% 2.26% -
  Horiz. % 114.77% 111.77% 107.33% 104.78% 102.49% 102.26% 100.00%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 4,055 - - - 4,007 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 101.18% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 250.31 % - % - % - % 252.53 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 99.12% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 143,093 139,351 133,814 130,640 127,775 127,490 124,675 9.59%
  QoQ % 2.69% 4.14% 2.43% 2.24% 0.22% 2.26% -
  Horiz. % 114.77% 111.77% 107.33% 104.78% 102.49% 102.26% 100.00%
NOSH 79,940 80,086 81,100 80,117 80,024 80,082 80,151 -0.18%
  QoQ % -0.18% -1.25% 1.23% 0.12% -0.07% -0.09% -
  Horiz. % 99.74% 99.92% 101.18% 99.96% 99.84% 99.91% 100.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 16.52 % 18.40 % 6.23 % 14.98 % 13.63 % 10.28 % 4.31 % 144.32%
  QoQ % -10.22% 195.35% -58.41% 9.90% 32.59% 138.52% -
  Horiz. % 383.29% 426.91% 144.55% 347.56% 316.24% 238.52% 100.00%
ROE 4.69 % 5.29 % 1.21 % 2.08 % 2.55 % 2.29 % 1.27 % 138.35%
  QoQ % -11.34% 337.19% -41.83% -18.43% 11.35% 80.31% -
  Horiz. % 369.29% 416.54% 95.28% 163.78% 200.79% 180.31% 100.00%
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 50.86 50.00 32.05 22.63 29.87 35.50 45.91 7.04%
  QoQ % 1.72% 56.01% 41.63% -24.24% -15.86% -22.67% -
  Horiz. % 110.78% 108.91% 69.81% 49.29% 65.06% 77.33% 100.00%
EPS 8.40 9.20 2.00 3.39 4.07 3.65 1.98 161.38%
  QoQ % -8.70% 360.00% -41.00% -16.71% 11.51% 84.34% -
  Horiz. % 424.24% 464.65% 101.01% 171.21% 205.56% 184.34% 100.00%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7900 1.7400 1.6500 1.6306 1.5967 1.5920 1.5555 9.79%
  QoQ % 2.87% 5.45% 1.19% 2.12% 0.30% 2.35% -
  Horiz. % 115.08% 111.86% 106.08% 104.83% 102.65% 102.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 24.51 24.14 15.67 10.93 14.41 17.14 22.19 6.83%
  QoQ % 1.53% 54.05% 43.37% -24.15% -15.93% -22.76% -
  Horiz. % 110.46% 108.79% 70.62% 49.26% 64.94% 77.24% 100.00%
EPS 4.05 4.44 0.98 1.64 1.96 1.76 0.96 160.41%
  QoQ % -8.78% 353.06% -40.24% -16.33% 11.36% 83.33% -
  Horiz. % 421.88% 462.50% 102.08% 170.83% 204.17% 183.33% 100.00%
DPS 0.00 0.00 2.44 0.00 0.00 0.00 2.42 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.83% 0.00% 0.00% 0.00% 100.00%
NAPS 0.8627 0.8402 0.8068 0.7876 0.7704 0.7686 0.7517 9.59%
  QoQ % 2.68% 4.14% 2.44% 2.23% 0.23% 2.25% -
  Horiz. % 114.77% 111.77% 107.33% 104.78% 102.49% 102.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.0800 0.8800 0.8900 0.8900 0.7600 0.9000 0.9500 -
P/RPS 2.12 1.76 2.78 3.93 2.54 2.53 2.07 1.60%
  QoQ % 20.45% -36.69% -29.26% 54.72% 0.40% 22.22% -
  Horiz. % 102.42% 85.02% 134.30% 189.86% 122.71% 122.22% 100.00%
P/EPS 12.86 9.57 44.55 26.25 18.67 24.66 47.98 -58.33%
  QoQ % 34.38% -78.52% 69.71% 40.60% -24.29% -48.60% -
  Horiz. % 26.80% 19.95% 92.85% 54.71% 38.91% 51.40% 100.00%
EY 7.78 10.45 2.24 3.81 5.36 4.06 2.08 140.38%
  QoQ % -25.55% 366.52% -41.21% -28.92% 32.02% 95.19% -
  Horiz. % 374.04% 502.40% 107.69% 183.17% 257.69% 195.19% 100.00%
DY 0.00 0.00 5.62 0.00 0.00 0.00 5.26 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 106.84% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.60 0.51 0.54 0.55 0.48 0.57 0.61 -1.09%
  QoQ % 17.65% -5.56% -1.82% 14.58% -15.79% -6.56% -
  Horiz. % 98.36% 83.61% 88.52% 90.16% 78.69% 93.44% 100.00%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 09/02/07 03/11/06 18/08/06 11/05/06 17/02/06 18/11/05 29/08/05 -
Price 1.2600 0.9500 0.8900 0.9000 0.8200 0.9000 0.9000 -
P/RPS 2.48 1.90 2.78 3.98 2.75 2.53 1.96 16.93%
  QoQ % 30.53% -31.65% -30.15% 44.73% 8.70% 29.08% -
  Horiz. % 126.53% 96.94% 141.84% 203.06% 140.31% 129.08% 100.00%
P/EPS 15.00 10.33 44.55 26.55 20.15 24.66 45.45 -52.15%
  QoQ % 45.21% -76.81% 67.80% 31.76% -18.29% -45.74% -
  Horiz. % 33.00% 22.73% 98.02% 58.42% 44.33% 54.26% 100.00%
EY 6.67 9.68 2.24 3.77 4.96 4.06 2.20 109.05%
  QoQ % -31.10% 332.14% -40.58% -23.99% 22.17% 84.55% -
  Horiz. % 303.18% 440.00% 101.82% 171.36% 225.45% 184.55% 100.00%
DY 0.00 0.00 5.62 0.00 0.00 0.00 5.56 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 101.08% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.70 0.55 0.54 0.55 0.51 0.57 0.58 13.32%
  QoQ % 27.27% 1.85% -1.82% 7.84% -10.53% -1.72% -
  Horiz. % 120.69% 94.83% 93.10% 94.83% 87.93% 98.28% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers