Highlights

[PTARAS] YoY Annualized 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 -     -4.03%    YoY -     3.18%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 131,013 159,024 155,925 93,956 106,274 93,280 57,820 14.59%
  YoY % -17.61% 1.99% 65.96% -11.59% 13.93% 61.33% -
  Horiz. % 226.59% 275.03% 269.67% 162.50% 183.80% 161.33% 100.00%
PBT 13,208 38,264 31,972 15,993 15,398 11,734 11,332 2.58%
  YoY % -65.48% 19.68% 99.91% 3.86% 31.22% 3.55% -
  Horiz. % 116.55% 337.66% 282.14% 141.13% 135.89% 103.55% 100.00%
Tax -6,232 -9,117 -6,902 -4,132 -3,902 -2,260 -2,446 16.85%
  YoY % 31.65% -32.08% -67.05% -5.88% -72.68% 7.63% -
  Horiz. % 254.71% 372.64% 282.13% 168.88% 159.51% 92.37% 100.00%
NP 6,976 29,146 25,069 11,861 11,496 9,474 8,885 -3.95%
  YoY % -76.07% 16.26% 111.35% 3.18% 21.33% 6.63% -
  Horiz. % 78.51% 328.03% 282.14% 133.49% 129.38% 106.63% 100.00%
NP to SH 6,976 29,146 25,069 11,861 11,496 9,474 8,885 -3.95%
  YoY % -76.07% 16.26% 111.35% 3.18% 21.33% 6.63% -
  Horiz. % 78.51% 328.03% 282.14% 133.49% 129.38% 106.63% 100.00%
Tax Rate 47.18 % 23.83 % 21.59 % 25.84 % 25.34 % 19.26 % 21.59 % 13.90%
  YoY % 97.99% 10.38% -16.45% 1.97% 31.57% -10.79% -
  Horiz. % 218.53% 110.38% 100.00% 119.69% 117.37% 89.21% 100.00%
Total Cost 124,037 129,877 130,856 82,094 94,778 83,805 48,934 16.75%
  YoY % -4.50% -0.75% 59.40% -13.38% 13.09% 71.26% -
  Horiz. % 253.48% 265.41% 267.41% 167.76% 193.68% 171.26% 100.00%
Net Worth 169,838 168,954 148,015 130,565 122,365 114,352 108,858 7.69%
  YoY % 0.52% 14.15% 13.37% 6.70% 7.01% 5.05% -
  Horiz. % 156.02% 155.21% 135.97% 119.94% 112.41% 105.05% 100.00%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 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
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 169,838 168,954 148,015 130,565 122,365 114,352 108,858 7.69%
  YoY % 0.52% 14.15% 13.37% 6.70% 7.01% 5.05% -
  Horiz. % 156.02% 155.21% 135.97% 119.94% 112.41% 105.05% 100.00%
NOSH 80,492 80,073 80,008 80,072 80,055 80,022 80,096 0.08%
  YoY % 0.52% 0.08% -0.08% 0.02% 0.04% -0.09% -
  Horiz. % 100.49% 99.97% 99.89% 99.97% 99.95% 99.91% 100.00%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 5.32 % 18.33 % 16.08 % 12.62 % 10.82 % 10.16 % 15.37 % -16.19%
  YoY % -70.98% 13.99% 27.42% 16.64% 6.50% -33.90% -
  Horiz. % 34.61% 119.26% 104.62% 82.11% 70.40% 66.10% 100.00%
ROE 4.11 % 17.25 % 16.94 % 9.08 % 9.39 % 8.29 % 8.16 % -10.79%
  YoY % -76.17% 1.83% 86.56% -3.30% 13.27% 1.59% -
  Horiz. % 50.37% 211.40% 207.60% 111.27% 115.07% 101.59% 100.00%
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 162.77 198.60 194.89 117.34 132.75 116.57 72.19 14.50%
  YoY % -18.04% 1.90% 66.09% -11.61% 13.88% 61.48% -
  Horiz. % 225.47% 275.11% 269.97% 162.54% 183.89% 161.48% 100.00%
EPS 8.67 36.40 31.33 14.80 14.36 11.84 11.09 -4.02%
  YoY % -76.18% 16.18% 111.69% 3.06% 21.28% 6.76% -
  Horiz. % 78.18% 328.22% 282.51% 133.45% 129.49% 106.76% 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 2.1100 2.1100 1.8500 1.6306 1.5285 1.4290 1.3591 7.60%
  YoY % 0.00% 14.05% 13.46% 6.68% 6.96% 5.14% -
  Horiz. % 155.25% 155.25% 136.12% 119.98% 112.46% 105.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 78.99 95.88 94.01 56.65 64.07 56.24 34.86 14.59%
  YoY % -17.62% 1.99% 65.95% -11.58% 13.92% 61.33% -
  Horiz. % 226.59% 275.04% 269.68% 162.51% 183.79% 161.33% 100.00%
EPS 4.21 17.57 15.11 7.15 6.93 5.71 5.36 -3.94%
  YoY % -76.04% 16.28% 111.33% 3.17% 21.37% 6.53% -
  Horiz. % 78.54% 327.80% 281.90% 133.40% 129.29% 106.53% 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 1.0240 1.0186 0.8924 0.7872 0.7377 0.6894 0.6563 7.69%
  YoY % 0.53% 14.14% 13.36% 6.71% 7.01% 5.04% -
  Horiz. % 156.03% 155.20% 135.97% 119.95% 112.40% 105.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.1000 1.6200 1.3600 0.8900 0.9400 1.1400 0.9200 -
P/RPS 0.68 0.82 0.70 0.76 0.71 0.98 1.27 -9.88%
  YoY % -17.07% 17.14% -7.89% 7.04% -27.55% -22.83% -
  Horiz. % 53.54% 64.57% 55.12% 59.84% 55.91% 77.17% 100.00%
P/EPS 12.69 4.45 4.34 6.01 6.55 9.63 8.29 7.35%
  YoY % 185.17% 2.53% -27.79% -8.24% -31.98% 16.16% -
  Horiz. % 153.08% 53.68% 52.35% 72.50% 79.01% 116.16% 100.00%
EY 7.88 22.47 23.04 16.64 15.28 10.39 12.06 -6.84%
  YoY % -64.93% -2.47% 38.46% 8.90% 47.06% -13.85% -
  Horiz. % 65.34% 186.32% 191.04% 137.98% 126.70% 86.15% 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 0.52 0.77 0.74 0.55 0.61 0.80 0.68 -4.37%
  YoY % -32.47% 4.05% 34.55% -9.84% -23.75% 17.65% -
  Horiz. % 76.47% 113.24% 108.82% 80.88% 89.71% 117.65% 100.00%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 08/05/09 09/05/08 11/05/07 11/05/06 13/05/05 14/05/04 16/05/03 -
Price 1.2500 1.5300 1.5000 0.9000 0.9500 1.0100 0.9200 -
P/RPS 0.77 0.77 0.77 0.77 0.72 0.87 1.27 -7.99%
  YoY % 0.00% 0.00% 0.00% 6.94% -17.24% -31.50% -
  Horiz. % 60.63% 60.63% 60.63% 60.63% 56.69% 68.50% 100.00%
P/EPS 14.42 4.20 4.79 6.08 6.62 8.53 8.29 9.66%
  YoY % 243.33% -12.32% -21.22% -8.16% -22.39% 2.90% -
  Horiz. % 173.94% 50.66% 57.78% 73.34% 79.86% 102.90% 100.00%
EY 6.93 23.79 20.89 16.46 15.12 11.72 12.06 -8.81%
  YoY % -70.87% 13.88% 26.91% 8.86% 29.01% -2.82% -
  Horiz. % 57.46% 197.26% 173.22% 136.48% 125.37% 97.18% 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 0.59 0.73 0.81 0.55 0.62 0.71 0.68 -2.34%
  YoY % -19.18% -9.88% 47.27% -11.29% -12.68% 4.41% -
  Horiz. % 86.76% 107.35% 119.12% 80.88% 91.18% 104.41% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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