Highlights

[PTARAS] YoY Annualized Quarter Result on 2008-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 07-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Sep-2008  [#1]
Profit Trend QoQ -     -91.32%    YoY -     -93.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 154,396 92,848 127,560 165,204 137,360 160,168 113,728 5.22%
  YoY % 66.29% -27.21% -22.79% 20.27% -14.24% 40.83% -
  Horiz. % 135.76% 81.64% 112.16% 145.26% 120.78% 140.83% 100.00%
PBT 59,144 39,584 25,152 8,416 40,324 39,084 15,596 24.86%
  YoY % 49.41% 57.38% 198.86% -79.13% 3.17% 150.60% -
  Horiz. % 379.23% 253.81% 161.27% 53.96% 258.55% 250.60% 100.00%
Tax -10,616 -4,380 -5,896 -6,348 -8,524 -9,612 -3,904 18.13%
  YoY % -142.37% 25.71% 7.12% 25.53% 11.32% -146.21% -
  Horiz. % 271.93% 112.19% 151.02% 162.60% 218.34% 246.21% 100.00%
NP 48,528 35,204 19,256 2,068 31,800 29,472 11,692 26.76%
  YoY % 37.85% 82.82% 831.14% -93.50% 7.90% 152.07% -
  Horiz. % 415.05% 301.09% 164.69% 17.69% 271.98% 252.07% 100.00%
NP to SH 48,528 35,204 19,256 2,068 31,800 29,472 11,692 26.76%
  YoY % 37.85% 82.82% 831.14% -93.50% 7.90% 152.07% -
  Horiz. % 415.05% 301.09% 164.69% 17.69% 271.98% 252.07% 100.00%
Tax Rate 17.95 % 11.07 % 23.44 % 75.43 % 21.14 % 24.59 % 25.03 % -5.39%
  YoY % 62.15% -52.77% -68.92% 256.81% -14.03% -1.76% -
  Horiz. % 71.71% 44.23% 93.65% 301.36% 84.46% 98.24% 100.00%
Total Cost 105,868 57,644 108,304 163,136 105,560 130,696 102,036 0.62%
  YoY % 83.66% -46.78% -33.61% 54.54% -19.23% 28.09% -
  Horiz. % 103.76% 56.49% 106.14% 159.88% 103.45% 128.09% 100.00%
Net Worth 217,918 199,222 180,524 185,258 161,409 139,351 127,490 9.34%
  YoY % 9.38% 10.36% -2.55% 14.78% 15.83% 9.30% -
  Horiz. % 170.93% 156.26% 141.60% 145.31% 126.60% 109.30% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 217,918 199,222 180,524 185,258 161,409 139,351 127,490 9.34%
  YoY % 9.38% 10.36% -2.55% 14.78% 15.83% 9.30% -
  Horiz. % 170.93% 156.26% 141.60% 145.31% 126.60% 109.30% 100.00%
NOSH 79,823 80,009 80,233 86,166 80,303 80,086 80,082 -0.05%
  YoY % -0.23% -0.28% -6.89% 7.30% 0.27% 0.01% -
  Horiz. % 99.68% 99.91% 100.19% 107.60% 100.28% 100.01% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 31.43 % 37.92 % 15.10 % 1.25 % 23.15 % 18.40 % 10.28 % 20.46%
  YoY % -17.11% 151.13% 1,108.00% -94.60% 25.82% 78.99% -
  Horiz. % 305.74% 368.87% 146.89% 12.16% 225.19% 178.99% 100.00%
ROE 22.27 % 17.67 % 10.67 % 1.12 % 19.70 % 21.15 % 9.17 % 15.93%
  YoY % 26.03% 65.60% 852.68% -94.31% -6.86% 130.64% -
  Horiz. % 242.86% 192.69% 116.36% 12.21% 214.83% 230.64% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 193.42 116.05 158.99 191.73 171.05 199.99 142.01 5.28%
  YoY % 66.67% -27.01% -17.08% 12.09% -14.47% 40.83% -
  Horiz. % 136.20% 81.72% 111.96% 135.01% 120.45% 140.83% 100.00%
EPS 60.80 44.00 24.00 2.40 39.60 36.80 14.60 26.83%
  YoY % 38.18% 83.33% 900.00% -93.94% 7.61% 152.05% -
  Horiz. % 416.44% 301.37% 164.38% 16.44% 271.23% 252.05% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.7300 2.4900 2.2500 2.1500 2.0100 1.7400 1.5920 9.40%
  YoY % 9.64% 10.67% 4.65% 6.97% 15.52% 9.30% -
  Horiz. % 171.48% 156.41% 141.33% 135.05% 126.26% 109.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 93.09 55.98 76.91 99.60 82.81 96.57 68.57 5.22%
  YoY % 66.29% -27.21% -22.78% 20.28% -14.25% 40.83% -
  Horiz. % 135.76% 81.64% 112.16% 145.25% 120.77% 140.83% 100.00%
EPS 29.26 21.22 11.61 1.25 19.17 17.77 7.05 26.76%
  YoY % 37.89% 82.77% 828.80% -93.48% 7.88% 152.06% -
  Horiz. % 415.04% 300.99% 164.68% 17.73% 271.91% 252.06% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3138 1.2011 1.0884 1.1169 0.9731 0.8402 0.7686 9.34%
  YoY % 9.38% 10.35% -2.55% 14.78% 15.82% 9.32% -
  Horiz. % 170.93% 156.27% 141.61% 145.32% 126.61% 109.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.3600 1.8300 1.4100 1.3000 1.9100 0.8800 0.9000 -
P/RPS 1.22 1.58 0.89 0.68 1.12 0.44 0.63 11.64%
  YoY % -22.78% 77.53% 30.88% -39.29% 154.55% -30.16% -
  Horiz. % 193.65% 250.79% 141.27% 107.94% 177.78% 69.84% 100.00%
P/EPS 3.88 4.16 5.88 54.17 4.82 2.39 6.16 -7.41%
  YoY % -6.73% -29.25% -89.15% 1,023.86% 101.67% -61.20% -
  Horiz. % 62.99% 67.53% 95.45% 879.38% 78.25% 38.80% 100.00%
EY 25.76 24.04 17.02 1.85 20.73 41.82 16.22 8.01%
  YoY % 7.15% 41.25% 820.00% -91.08% -50.43% 157.83% -
  Horiz. % 158.82% 148.21% 104.93% 11.41% 127.81% 257.83% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.86 0.73 0.63 0.60 0.95 0.51 0.57 7.09%
  YoY % 17.81% 15.87% 5.00% -36.84% 86.27% -10.53% -
  Horiz. % 150.88% 128.07% 110.53% 105.26% 166.67% 89.47% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 28/10/11 04/11/10 06/11/09 07/11/08 02/11/07 03/11/06 18/11/05 -
Price 2.3800 2.0300 1.4800 1.1400 1.9600 0.9500 0.9000 -
P/RPS 1.23 1.75 0.93 0.59 1.15 0.48 0.63 11.79%
  YoY % -29.71% 88.17% 57.63% -48.70% 139.58% -23.81% -
  Horiz. % 195.24% 277.78% 147.62% 93.65% 182.54% 76.19% 100.00%
P/EPS 3.91 4.61 6.17 47.50 4.95 2.58 6.16 -7.29%
  YoY % -15.18% -25.28% -87.01% 859.60% 91.86% -58.12% -
  Horiz. % 63.47% 74.84% 100.16% 771.10% 80.36% 41.88% 100.00%
EY 25.54 21.67 16.22 2.11 20.20 38.74 16.22 7.86%
  YoY % 17.86% 33.60% 668.72% -89.55% -47.86% 138.84% -
  Horiz. % 157.46% 133.60% 100.00% 13.01% 124.54% 238.84% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.87 0.82 0.66 0.53 0.98 0.55 0.57 7.30%
  YoY % 6.10% 24.24% 24.53% -45.92% 78.18% -3.51% -
  Horiz. % 152.63% 143.86% 115.79% 92.98% 171.93% 96.49% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers