Highlights

[PTARAS] QoQ Quarter Result on 2010-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 07-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Mar-2010  [#3]
Profit Trend QoQ -     5.19%    YoY -     -6.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 25,389 23,212 21,270 26,354 26,217 31,890 32,035 -14.32%
  QoQ % 9.38% 9.13% -19.29% 0.52% -17.79% -0.45% -
  Horiz. % 79.25% 72.46% 66.40% 82.27% 81.84% 99.55% 100.00%
PBT 9,712 9,896 8,945 5,643 5,172 6,288 6,882 25.74%
  QoQ % -1.86% 10.63% 58.51% 9.11% -17.75% -8.63% -
  Horiz. % 141.12% 143.80% 129.98% 82.00% 75.15% 91.37% 100.00%
Tax -1,473 -1,095 -1,320 -1,389 -1,128 -1,474 -644 73.34%
  QoQ % -34.52% 17.05% 4.97% -23.14% 23.47% -128.88% -
  Horiz. % 228.73% 170.03% 204.97% 215.68% 175.16% 228.88% 100.00%
NP 8,239 8,801 7,625 4,254 4,044 4,814 6,238 20.32%
  QoQ % -6.39% 15.42% 79.24% 5.19% -16.00% -22.83% -
  Horiz. % 132.08% 141.09% 122.23% 68.19% 64.83% 77.17% 100.00%
NP to SH 8,239 8,801 7,625 4,254 4,044 4,814 6,238 20.32%
  QoQ % -6.39% 15.42% 79.24% 5.19% -16.00% -22.83% -
  Horiz. % 132.08% 141.09% 122.23% 68.19% 64.83% 77.17% 100.00%
Tax Rate 15.17 % 11.07 % 14.76 % 24.61 % 21.81 % 23.44 % 9.36 % 37.86%
  QoQ % 37.04% -25.00% -40.02% 12.84% -6.95% 150.43% -
  Horiz. % 162.07% 118.27% 157.69% 262.93% 233.01% 250.43% 100.00%
Total Cost 17,150 14,411 13,645 22,100 22,173 27,076 25,797 -23.77%
  QoQ % 19.01% 5.61% -38.26% -0.33% -18.11% 4.96% -
  Horiz. % 66.48% 55.86% 52.89% 85.67% 85.95% 104.96% 100.00%
Net Worth 203,975 199,222 191,026 183,002 180,362 180,524 175,143 10.66%
  QoQ % 2.39% 4.29% 4.38% 1.46% -0.09% 3.07% -
  Horiz. % 116.46% 113.75% 109.07% 104.49% 102.98% 103.07% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 12,039 - - - 7,997 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 123.15% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 203,975 199,222 191,026 183,002 180,362 180,524 175,143 10.66%
  QoQ % 2.39% 4.29% 4.38% 1.46% -0.09% 3.07% -
  Horiz. % 116.46% 113.75% 109.07% 104.49% 102.98% 103.07% 100.00%
NOSH 79,990 80,009 80,263 80,264 80,880 80,233 79,974 0.01%
  QoQ % -0.02% -0.32% -0.00% -0.76% 0.81% 0.32% -
  Horiz. % 100.02% 100.04% 100.36% 100.36% 101.13% 100.32% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 32.45 % 37.92 % 35.85 % 16.14 % 15.43 % 15.10 % 19.47 % 40.44%
  QoQ % -14.43% 5.77% 122.12% 4.60% 2.19% -22.44% -
  Horiz. % 166.67% 194.76% 184.13% 82.90% 79.25% 77.56% 100.00%
ROE 4.04 % 4.42 % 3.99 % 2.32 % 2.24 % 2.67 % 3.56 % 8.77%
  QoQ % -8.60% 10.78% 71.98% 3.57% -16.10% -25.00% -
  Horiz. % 113.48% 124.16% 112.08% 65.17% 62.92% 75.00% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 31.74 29.01 26.50 32.83 32.41 39.75 40.06 -14.34%
  QoQ % 9.41% 9.47% -19.28% 1.30% -18.47% -0.77% -
  Horiz. % 79.23% 72.42% 66.15% 81.95% 80.90% 99.23% 100.00%
EPS 10.30 11.00 9.50 5.30 5.00 6.00 7.80 20.30%
  QoQ % -6.36% 15.79% 79.25% 6.00% -16.67% -23.08% -
  Horiz. % 132.05% 141.03% 121.79% 67.95% 64.10% 76.92% 100.00%
DPS 0.00 0.00 15.00 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% 150.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.5500 2.4900 2.3800 2.2800 2.2300 2.2500 2.1900 10.65%
  QoQ % 2.41% 4.62% 4.39% 2.24% -0.89% 2.74% -
  Horiz. % 116.44% 113.70% 108.68% 104.11% 101.83% 102.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 15.31 13.99 12.82 15.89 15.81 19.23 19.31 -14.30%
  QoQ % 9.44% 9.13% -19.32% 0.51% -17.78% -0.41% -
  Horiz. % 79.29% 72.45% 66.39% 82.29% 81.87% 99.59% 100.00%
EPS 4.97 5.31 4.60 2.56 2.44 2.90 3.76 20.38%
  QoQ % -6.40% 15.43% 79.69% 4.92% -15.86% -22.87% -
  Horiz. % 132.18% 141.22% 122.34% 68.09% 64.89% 77.13% 100.00%
DPS 0.00 0.00 7.26 0.00 0.00 0.00 4.82 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.62% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2298 1.2011 1.1517 1.1033 1.0874 1.0884 1.0559 10.67%
  QoQ % 2.39% 4.29% 4.39% 1.46% -0.09% 3.08% -
  Horiz. % 116.47% 113.75% 109.07% 104.49% 102.98% 103.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.9100 1.8300 1.6700 1.6000 1.3200 1.4100 1.3400 -
P/RPS 6.02 6.31 6.30 4.87 4.07 3.55 3.35 47.65%
  QoQ % -4.60% 0.16% 29.36% 19.66% 14.65% 5.97% -
  Horiz. % 179.70% 188.36% 188.06% 145.37% 121.49% 105.97% 100.00%
P/EPS 18.54 16.64 17.58 30.19 26.40 23.50 17.18 5.20%
  QoQ % 11.42% -5.35% -41.77% 14.36% 12.34% 36.79% -
  Horiz. % 107.92% 96.86% 102.33% 175.73% 153.67% 136.79% 100.00%
EY 5.39 6.01 5.69 3.31 3.79 4.26 5.82 -4.97%
  QoQ % -10.32% 5.62% 71.90% -12.66% -11.03% -26.80% -
  Horiz. % 92.61% 103.26% 97.77% 56.87% 65.12% 73.20% 100.00%
DY 0.00 0.00 8.98 0.00 0.00 0.00 7.46 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 120.38% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.75 0.73 0.70 0.70 0.59 0.63 0.61 14.72%
  QoQ % 2.74% 4.29% 0.00% 18.64% -6.35% 3.28% -
  Horiz. % 122.95% 119.67% 114.75% 114.75% 96.72% 103.28% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 10/02/11 04/11/10 26/08/10 07/05/10 05/02/10 06/11/09 28/08/09 -
Price 2.0700 2.0300 1.6700 1.5800 1.6100 1.4800 1.4800 -
P/RPS 6.52 7.00 6.30 4.81 4.97 3.72 3.69 46.00%
  QoQ % -6.86% 11.11% 30.98% -3.22% 33.60% 0.81% -
  Horiz. % 176.69% 189.70% 170.73% 130.35% 134.69% 100.81% 100.00%
P/EPS 20.10 18.45 17.58 29.81 32.20 24.67 18.97 3.92%
  QoQ % 8.94% 4.95% -41.03% -7.42% 30.52% 30.05% -
  Horiz. % 105.96% 97.26% 92.67% 157.14% 169.74% 130.05% 100.00%
EY 4.98 5.42 5.69 3.35 3.11 4.05 5.27 -3.69%
  QoQ % -8.12% -4.75% 69.85% 7.72% -23.21% -23.15% -
  Horiz. % 94.50% 102.85% 107.97% 63.57% 59.01% 76.85% 100.00%
DY 0.00 0.00 8.98 0.00 0.00 0.00 6.76 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 132.84% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.81 0.82 0.70 0.69 0.72 0.66 0.68 12.33%
  QoQ % -1.22% 17.14% 1.45% -4.17% 9.09% -2.94% -
  Horiz. % 119.12% 120.59% 102.94% 101.47% 105.88% 97.06% 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