Highlights

[PTARAS] QoQ Quarter Result on 2008-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 09-May-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 31-Mar-2008  [#3]
Profit Trend QoQ -     21.18%    YoY -     61.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 27,548 41,301 46,163 44,279 40,649 34,340 30,492 -6.52%
  QoQ % -33.30% -10.53% 4.25% 8.93% 18.37% 12.62% -
  Horiz. % 90.35% 135.45% 151.39% 145.22% 133.31% 112.62% 100.00%
PBT 1,693 2,104 3,955 10,349 8,268 10,081 7,172 -61.64%
  QoQ % -19.53% -46.80% -61.78% 25.17% -17.98% 40.56% -
  Horiz. % 23.61% 29.34% 55.15% 144.30% 115.28% 140.56% 100.00%
Tax -1,548 -1,587 -1,992 -2,728 -1,979 -2,131 -1,885 -12.25%
  QoQ % 2.46% 20.33% 26.98% -37.85% 7.13% -13.05% -
  Horiz. % 82.12% 84.19% 105.68% 144.72% 104.99% 113.05% 100.00%
NP 145 517 1,963 7,621 6,289 7,950 5,287 -90.81%
  QoQ % -71.95% -73.66% -74.24% 21.18% -20.89% 50.37% -
  Horiz. % 2.74% 9.78% 37.13% 144.15% 118.95% 150.37% 100.00%
NP to SH 145 517 1,963 7,621 6,289 7,950 5,287 -90.81%
  QoQ % -71.95% -73.66% -74.24% 21.18% -20.89% 50.37% -
  Horiz. % 2.74% 9.78% 37.13% 144.15% 118.95% 150.37% 100.00%
Tax Rate 91.44 % 75.43 % 50.37 % 26.36 % 23.94 % 21.14 % 26.28 % 128.75%
  QoQ % 21.22% 49.75% 91.08% 10.11% 13.25% -19.56% -
  Horiz. % 347.95% 287.02% 191.67% 100.30% 91.10% 80.44% 100.00%
Total Cost 27,403 40,784 44,200 36,658 34,360 26,390 25,205 5.71%
  QoQ % -32.81% -7.73% 20.57% 6.69% 30.20% 4.70% -
  Horiz. % 108.72% 161.81% 175.36% 145.44% 136.32% 104.70% 100.00%
Net Worth 149,349 185,258 168,032 169,266 160,807 161,409 153,803 -1.93%
  QoQ % -19.38% 10.25% -0.73% 5.26% -0.37% 4.94% -
  Horiz. % 97.10% 120.45% 109.25% 110.05% 104.55% 104.94% 100.00%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 9,422 - - - 8,010 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 117.62% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 480.00 % - % - % - % 151.52 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 316.79% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 149,349 185,258 168,032 169,266 160,807 161,409 153,803 -1.93%
  QoQ % -19.38% 10.25% -0.73% 5.26% -0.37% 4.94% -
  Horiz. % 97.10% 120.45% 109.25% 110.05% 104.55% 104.94% 100.00%
NOSH 72,499 86,166 78,520 80,221 79,607 80,303 80,106 -6.41%
  QoQ % -15.86% 9.74% -2.12% 0.77% -0.87% 0.25% -
  Horiz. % 90.51% 107.57% 98.02% 100.14% 99.38% 100.25% 100.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.53 % 1.25 % 4.25 % 17.21 % 15.47 % 23.15 % 17.34 % -90.12%
  QoQ % -57.60% -70.59% -75.31% 11.25% -33.17% 33.51% -
  Horiz. % 3.06% 7.21% 24.51% 99.25% 89.22% 133.51% 100.00%
ROE 0.10 % 0.28 % 1.17 % 4.50 % 3.91 % 4.93 % 3.44 % -90.44%
  QoQ % -64.29% -76.07% -74.00% 15.09% -20.69% 43.31% -
  Horiz. % 2.91% 8.14% 34.01% 130.81% 113.66% 143.31% 100.00%
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 38.00 47.93 58.79 55.20 51.06 42.76 38.06 -0.10%
  QoQ % -20.72% -18.47% 6.50% 8.11% 19.41% 12.35% -
  Horiz. % 99.84% 125.93% 154.47% 145.03% 134.16% 112.35% 100.00%
EPS 0.20 0.60 2.50 9.50 7.90 9.90 6.60 -90.18%
  QoQ % -66.67% -76.00% -73.68% 20.25% -20.20% 50.00% -
  Horiz. % 3.03% 9.09% 37.88% 143.94% 119.70% 150.00% 100.00%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 10.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 120.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.0600 2.1500 2.1400 2.1100 2.0200 2.0100 1.9200 4.78%
  QoQ % -4.19% 0.47% 1.42% 4.46% 0.50% 4.69% -
  Horiz. % 107.29% 111.98% 111.46% 109.90% 105.21% 104.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 16.61 24.90 27.83 26.70 24.51 20.70 18.38 -6.50%
  QoQ % -33.29% -10.53% 4.23% 8.94% 18.41% 12.62% -
  Horiz. % 90.37% 135.47% 151.41% 145.27% 133.35% 112.62% 100.00%
EPS 0.09 0.31 1.18 4.59 3.79 4.79 3.19 -90.63%
  QoQ % -70.97% -73.73% -74.29% 21.11% -20.88% 50.16% -
  Horiz. % 2.82% 9.72% 36.99% 143.89% 118.81% 150.16% 100.00%
DPS 0.00 0.00 5.68 0.00 0.00 0.00 4.83 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 117.60% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9004 1.1169 1.0131 1.0205 0.9695 0.9731 0.9273 -1.93%
  QoQ % -19.38% 10.25% -0.73% 5.26% -0.37% 4.94% -
  Horiz. % 97.10% 120.45% 109.25% 110.05% 104.55% 104.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.0500 1.3000 1.3400 1.6200 1.8100 1.9100 1.8000 -
P/RPS 2.76 2.71 2.28 2.93 3.54 4.47 4.73 -30.06%
  QoQ % 1.85% 18.86% -22.18% -17.23% -20.81% -5.50% -
  Horiz. % 58.35% 57.29% 48.20% 61.95% 74.84% 94.50% 100.00%
P/EPS 525.00 216.67 53.60 17.05 22.91 19.29 27.27 611.91%
  QoQ % 142.30% 304.24% 214.37% -25.58% 18.77% -29.26% -
  Horiz. % 1,925.19% 794.54% 196.55% 62.52% 84.01% 70.74% 100.00%
EY 0.19 0.46 1.87 5.86 4.36 5.18 3.67 -85.98%
  QoQ % -58.70% -75.40% -68.09% 34.40% -15.83% 41.14% -
  Horiz. % 5.18% 12.53% 50.95% 159.67% 118.80% 141.14% 100.00%
DY 0.00 0.00 8.96 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% 161.15% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.51 0.60 0.63 0.77 0.90 0.95 0.94 -33.36%
  QoQ % -15.00% -4.76% -18.18% -14.44% -5.26% 1.06% -
  Horiz. % 54.26% 63.83% 67.02% 81.91% 95.74% 101.06% 100.00%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 06/02/09 07/11/08 28/08/08 09/05/08 15/02/08 02/11/07 28/08/07 -
Price 1.0300 1.1400 1.3700 1.5300 1.7400 1.9600 1.6400 -
P/RPS 2.71 2.38 2.33 2.77 3.41 4.58 4.31 -26.50%
  QoQ % 13.87% 2.15% -15.88% -18.77% -25.55% 6.26% -
  Horiz. % 62.88% 55.22% 54.06% 64.27% 79.12% 106.26% 100.00%
P/EPS 515.00 190.00 54.80 16.11 22.03 19.80 24.85 647.59%
  QoQ % 171.05% 246.72% 240.16% -26.87% 11.26% -20.32% -
  Horiz. % 2,072.43% 764.59% 220.52% 64.83% 88.65% 79.68% 100.00%
EY 0.19 0.53 1.82 6.21 4.54 5.05 4.02 -86.81%
  QoQ % -64.15% -70.88% -70.69% 36.78% -10.10% 25.62% -
  Horiz. % 4.73% 13.18% 45.27% 154.48% 112.94% 125.62% 100.00%
DY 0.00 0.00 8.76 0.00 0.00 0.00 6.10 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 143.61% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.50 0.53 0.64 0.73 0.86 0.98 0.85 -29.68%
  QoQ % -5.66% -17.19% -12.33% -15.12% -12.24% 15.29% -
  Horiz. % 58.82% 62.35% 75.29% 85.88% 101.18% 115.29% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS