Highlights

[PTARAS] QoQ Quarter Result on 2011-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 06-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Mar-2011  [#3]
Profit Trend QoQ -     -36.50%    YoY -     22.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 52,449 38,599 45,906 31,429 25,389 23,212 21,270 82.22%
  QoQ % 35.88% -15.92% 46.06% 23.79% 9.38% 9.13% -
  Horiz. % 246.59% 181.47% 215.83% 147.76% 119.37% 109.13% 100.00%
PBT 16,737 14,786 13,315 6,734 9,712 9,896 8,945 51.67%
  QoQ % 13.19% 11.05% 97.73% -30.66% -1.86% 10.63% -
  Horiz. % 187.11% 165.30% 148.85% 75.28% 108.57% 110.63% 100.00%
Tax -3,704 -2,654 -3,132 -1,502 -1,473 -1,095 -1,320 98.57%
  QoQ % -39.56% 15.26% -108.52% -1.97% -34.52% 17.05% -
  Horiz. % 280.61% 201.06% 237.27% 113.79% 111.59% 82.95% 100.00%
NP 13,033 12,132 10,183 5,232 8,239 8,801 7,625 42.82%
  QoQ % 7.43% 19.14% 94.63% -36.50% -6.39% 15.42% -
  Horiz. % 170.92% 159.11% 133.55% 68.62% 108.05% 115.42% 100.00%
NP to SH 13,033 12,132 10,183 5,232 8,239 8,801 7,625 42.82%
  QoQ % 7.43% 19.14% 94.63% -36.50% -6.39% 15.42% -
  Horiz. % 170.92% 159.11% 133.55% 68.62% 108.05% 115.42% 100.00%
Tax Rate 22.13 % 17.95 % 23.52 % 22.30 % 15.17 % 11.07 % 14.76 % 30.90%
  QoQ % 23.29% -23.68% 5.47% 47.00% 37.04% -25.00% -
  Horiz. % 149.93% 121.61% 159.35% 151.08% 102.78% 75.00% 100.00%
Total Cost 39,416 26,467 35,723 26,197 17,150 14,411 13,645 102.44%
  QoQ % 48.93% -25.91% 36.36% 52.75% 19.01% 5.61% -
  Horiz. % 288.87% 193.97% 261.80% 191.99% 125.69% 105.61% 100.00%
Net Worth 159,862 217,918 220,498 210,889 203,975 199,222 191,026 -11.17%
  QoQ % -26.64% -1.17% 4.56% 3.39% 2.39% 4.29% -
  Horiz. % 83.69% 114.08% 115.43% 110.40% 106.78% 104.29% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 15,234 - - - 12,039 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 94.76% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 159,862 217,918 220,498 210,889 203,975 199,222 191,026 -11.17%
  QoQ % -26.64% -1.17% 4.56% 3.39% 2.39% 4.29% -
  Horiz. % 83.69% 114.08% 115.43% 110.40% 106.78% 104.29% 100.00%
NOSH 79,931 79,823 80,181 80,492 79,990 80,009 80,263 -0.28%
  QoQ % 0.13% -0.45% -0.39% 0.63% -0.02% -0.32% -
  Horiz. % 99.59% 99.45% 99.90% 100.29% 99.66% 99.68% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 24.85 % 31.43 % 22.18 % 16.65 % 32.45 % 37.92 % 35.85 % -21.62%
  QoQ % -20.94% 41.70% 33.21% -48.69% -14.43% 5.77% -
  Horiz. % 69.32% 87.67% 61.87% 46.44% 90.52% 105.77% 100.00%
ROE 8.15 % 5.57 % 4.62 % 2.48 % 4.04 % 4.42 % 3.99 % 60.78%
  QoQ % 46.32% 20.56% 86.29% -38.61% -8.60% 10.78% -
  Horiz. % 204.26% 139.60% 115.79% 62.16% 101.25% 110.78% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 65.62 48.36 57.25 39.05 31.74 29.01 26.50 82.73%
  QoQ % 35.69% -15.53% 46.61% 23.03% 9.41% 9.47% -
  Horiz. % 247.62% 182.49% 216.04% 147.36% 119.77% 109.47% 100.00%
EPS 16.20 15.20 12.70 6.50 10.30 11.00 9.50 42.60%
  QoQ % 6.58% 19.69% 95.38% -36.89% -6.36% 15.79% -
  Horiz. % 170.53% 160.00% 133.68% 68.42% 108.42% 115.79% 100.00%
DPS 0.00 0.00 19.00 0.00 0.00 0.00 15.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 126.67% 0.00% 0.00% 0.00% 100.00%
NAPS 2.0000 2.7300 2.7500 2.6200 2.5500 2.4900 2.3800 -10.92%
  QoQ % -26.74% -0.73% 4.96% 2.75% 2.41% 4.62% -
  Horiz. % 84.03% 114.71% 115.55% 110.08% 107.14% 104.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 31.62 23.27 27.68 18.95 15.31 13.99 12.82 82.25%
  QoQ % 35.88% -15.93% 46.07% 23.78% 9.44% 9.13% -
  Horiz. % 246.65% 181.51% 215.91% 147.82% 119.42% 109.13% 100.00%
EPS 7.86 7.31 6.14 3.15 4.97 5.31 4.60 42.79%
  QoQ % 7.52% 19.06% 94.92% -36.62% -6.40% 15.43% -
  Horiz. % 170.87% 158.91% 133.48% 68.48% 108.04% 115.43% 100.00%
DPS 0.00 0.00 9.18 0.00 0.00 0.00 7.26 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 126.45% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9638 1.3138 1.3294 1.2715 1.2298 1.2011 1.1517 -11.17%
  QoQ % -26.64% -1.17% 4.55% 3.39% 2.39% 4.29% -
  Horiz. % 83.68% 114.07% 115.43% 110.40% 106.78% 104.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.1700 2.3600 2.3500 2.0700 1.9100 1.8300 1.6700 -
P/RPS 3.31 4.88 4.10 5.30 6.02 6.31 6.30 -34.81%
  QoQ % -32.17% 19.02% -22.64% -11.96% -4.60% 0.16% -
  Horiz. % 52.54% 77.46% 65.08% 84.13% 95.56% 100.16% 100.00%
P/EPS 13.31 15.53 18.50 31.85 18.54 16.64 17.58 -16.89%
  QoQ % -14.29% -16.05% -41.92% 71.79% 11.42% -5.35% -
  Horiz. % 75.71% 88.34% 105.23% 181.17% 105.46% 94.65% 100.00%
EY 7.51 6.44 5.40 3.14 5.39 6.01 5.69 20.26%
  QoQ % 16.61% 19.26% 71.97% -41.74% -10.32% 5.62% -
  Horiz. % 131.99% 113.18% 94.90% 55.18% 94.73% 105.62% 100.00%
DY 0.00 0.00 8.09 0.00 0.00 0.00 8.98 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 90.09% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.09 0.86 0.85 0.79 0.75 0.73 0.70 34.24%
  QoQ % 26.74% 1.18% 7.59% 5.33% 2.74% 4.29% -
  Horiz. % 155.71% 122.86% 121.43% 112.86% 107.14% 104.29% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 28/10/11 23/08/11 06/05/11 10/02/11 04/11/10 26/08/10 -
Price 2.5300 2.3800 2.2000 2.3100 2.0700 2.0300 1.6700 -
P/RPS 3.86 4.92 3.84 5.92 6.52 7.00 6.30 -27.80%
  QoQ % -21.54% 28.13% -35.14% -9.20% -6.86% 11.11% -
  Horiz. % 61.27% 78.10% 60.95% 93.97% 103.49% 111.11% 100.00%
P/EPS 15.52 15.66 17.32 35.54 20.10 18.45 17.58 -7.95%
  QoQ % -0.89% -9.58% -51.27% 76.82% 8.94% 4.95% -
  Horiz. % 88.28% 89.08% 98.52% 202.16% 114.33% 104.95% 100.00%
EY 6.44 6.39 5.77 2.81 4.98 5.42 5.69 8.58%
  QoQ % 0.78% 10.75% 105.34% -43.57% -8.12% -4.75% -
  Horiz. % 113.18% 112.30% 101.41% 49.38% 87.52% 95.25% 100.00%
DY 0.00 0.00 8.64 0.00 0.00 0.00 8.98 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 96.21% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.27 0.87 0.80 0.88 0.81 0.82 0.70 48.59%
  QoQ % 45.98% 8.75% -9.09% 8.64% -1.22% 17.14% -
  Horiz. % 181.43% 124.29% 114.29% 125.71% 115.71% 117.14% 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.
 


 

241  284  545  1255 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.02 
 ARMADA 0.32+0.015 
 GPACKET-WB 0.26+0.005 
 HSI-H8E 0.275+0.035 
 SAPNRG-WA 0.12+0.005 
 HSI-C7E 0.23-0.065 
 MNC 0.100.00 
 HSI-H6S 0.145+0.025 
 VSOLAR 0.100.00 
 KNM 0.385+0.01 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
4. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
5. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
6. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
7. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers