Highlights

[PTARAS] YoY Cumulative Quarter Result on 2007-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 02-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 30-Sep-2007  [#1]
Profit Trend QoQ -     -67.00%    YoY -     7.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 23,212 31,890 41,301 34,340 40,042 28,432 25,017 -1.24%
  YoY % -27.21% -22.79% 20.27% -14.24% 40.83% 13.65% -
  Horiz. % 92.78% 127.47% 165.09% 137.27% 160.06% 113.65% 100.00%
PBT 9,896 6,288 2,104 10,081 9,771 3,899 4,179 15.44%
  YoY % 57.38% 198.86% -79.13% 3.17% 150.60% -6.70% -
  Horiz. % 236.80% 150.47% 50.35% 241.23% 233.81% 93.30% 100.00%
Tax -1,095 -1,474 -1,587 -2,131 -2,403 -976 -1,117 -0.33%
  YoY % 25.71% 7.12% 25.53% 11.32% -146.21% 12.62% -
  Horiz. % 98.03% 131.96% 142.08% 190.78% 215.13% 87.38% 100.00%
NP 8,801 4,814 517 7,950 7,368 2,923 3,062 19.23%
  YoY % 82.82% 831.14% -93.50% 7.90% 152.07% -4.54% -
  Horiz. % 287.43% 157.22% 16.88% 259.63% 240.63% 95.46% 100.00%
NP to SH 8,801 4,814 517 7,950 7,368 2,923 3,062 19.23%
  YoY % 82.82% 831.14% -93.50% 7.90% 152.07% -4.54% -
  Horiz. % 287.43% 157.22% 16.88% 259.63% 240.63% 95.46% 100.00%
Tax Rate 11.07 % 23.44 % 75.43 % 21.14 % 24.59 % 25.03 % 26.73 % -13.66%
  YoY % -52.77% -68.92% 256.81% -14.03% -1.76% -6.36% -
  Horiz. % 41.41% 87.69% 282.19% 79.09% 91.99% 93.64% 100.00%
Total Cost 14,411 27,076 40,784 26,390 32,674 25,509 21,955 -6.77%
  YoY % -46.78% -33.61% 54.54% -19.23% 28.09% 16.19% -
  Horiz. % 65.64% 123.32% 185.76% 120.20% 148.82% 116.19% 100.00%
Net Worth 199,222 180,524 185,258 161,409 139,351 127,490 119,842 8.84%
  YoY % 10.36% -2.55% 14.78% 15.83% 9.30% 6.38% -
  Horiz. % 166.24% 150.63% 154.58% 134.68% 116.28% 106.38% 100.00%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 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
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 199,222 180,524 185,258 161,409 139,351 127,490 119,842 8.84%
  YoY % 10.36% -2.55% 14.78% 15.83% 9.30% 6.38% -
  Horiz. % 166.24% 150.63% 154.58% 134.68% 116.28% 106.38% 100.00%
NOSH 80,009 80,233 86,166 80,303 80,086 80,082 80,157 -0.03%
  YoY % -0.28% -6.89% 7.30% 0.27% 0.01% -0.09% -
  Horiz. % 99.82% 100.10% 107.50% 100.18% 99.91% 99.91% 100.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 37.92 % 15.10 % 1.25 % 23.15 % 18.40 % 10.28 % 12.24 % 20.73%
  YoY % 151.13% 1,108.00% -94.60% 25.82% 78.99% -16.01% -
  Horiz. % 309.80% 123.37% 10.21% 189.13% 150.33% 83.99% 100.00%
ROE 4.42 % 2.67 % 0.28 % 4.93 % 5.29 % 2.29 % 2.56 % 9.52%
  YoY % 65.54% 853.57% -94.32% -6.81% 131.00% -10.55% -
  Horiz. % 172.66% 104.30% 10.94% 192.58% 206.64% 89.45% 100.00%
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 29.01 39.75 47.93 42.76 50.00 35.50 31.21 -1.21%
  YoY % -27.02% -17.07% 12.09% -14.48% 40.85% 13.75% -
  Horiz. % 92.95% 127.36% 153.57% 137.01% 160.21% 113.75% 100.00%
EPS 11.00 6.00 0.60 9.90 9.20 3.65 3.82 19.27%
  YoY % 83.33% 900.00% -93.94% 7.61% 152.05% -4.45% -
  Horiz. % 287.96% 157.07% 15.71% 259.16% 240.84% 95.55% 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 2.4900 2.2500 2.1500 2.0100 1.7400 1.5920 1.4951 8.87%
  YoY % 10.67% 4.65% 6.97% 15.52% 9.30% 6.48% -
  Horiz. % 166.54% 150.49% 143.80% 134.44% 116.38% 106.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 13.99 19.23 24.90 20.70 24.14 17.14 15.08 -1.24%
  YoY % -27.25% -22.77% 20.29% -14.25% 40.84% 13.66% -
  Horiz. % 92.77% 127.52% 165.12% 137.27% 160.08% 113.66% 100.00%
EPS 5.31 2.90 0.31 4.79 4.44 1.76 1.85 19.20%
  YoY % 83.10% 835.48% -93.53% 7.88% 152.27% -4.86% -
  Horiz. % 287.03% 156.76% 16.76% 258.92% 240.00% 95.14% 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 1.2011 1.0884 1.1169 0.9731 0.8402 0.7686 0.7225 8.84%
  YoY % 10.35% -2.55% 14.78% 15.82% 9.32% 6.38% -
  Horiz. % 166.24% 150.64% 154.59% 134.69% 116.29% 106.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.8300 1.4100 1.3000 1.9100 0.8800 0.9000 1.0600 -
P/RPS 6.31 3.55 2.71 4.47 1.76 2.53 3.40 10.85%
  YoY % 77.75% 31.00% -39.37% 153.98% -30.43% -25.59% -
  Horiz. % 185.59% 104.41% 79.71% 131.47% 51.76% 74.41% 100.00%
P/EPS 16.64 23.50 216.67 19.29 9.57 24.66 27.75 -8.17%
  YoY % -29.19% -89.15% 1,023.22% 101.57% -61.19% -11.14% -
  Horiz. % 59.96% 84.68% 780.79% 69.51% 34.49% 88.86% 100.00%
EY 6.01 4.26 0.46 5.18 10.45 4.06 3.60 8.91%
  YoY % 41.08% 826.09% -91.12% -50.43% 157.39% 12.78% -
  Horiz. % 166.94% 118.33% 12.78% 143.89% 290.28% 112.78% 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 0.73 0.63 0.60 0.95 0.51 0.57 0.71 0.46%
  YoY % 15.87% 5.00% -36.84% 86.27% -10.53% -19.72% -
  Horiz. % 102.82% 88.73% 84.51% 133.80% 71.83% 80.28% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 04/11/10 06/11/09 07/11/08 02/11/07 03/11/06 18/11/05 19/11/04 -
Price 2.0300 1.4800 1.1400 1.9600 0.9500 0.9000 1.0800 -
P/RPS 7.00 3.72 2.38 4.58 1.90 2.53 3.46 12.46%
  YoY % 88.17% 56.30% -48.03% 141.05% -24.90% -26.88% -
  Horiz. % 202.31% 107.51% 68.79% 132.37% 54.91% 73.12% 100.00%
P/EPS 18.45 24.67 190.00 19.80 10.33 24.66 28.27 -6.86%
  YoY % -25.21% -87.02% 859.60% 91.67% -58.11% -12.77% -
  Horiz. % 65.26% 87.27% 672.09% 70.04% 36.54% 87.23% 100.00%
EY 5.42 4.05 0.53 5.05 9.68 4.06 3.54 7.35%
  YoY % 33.83% 664.15% -89.50% -47.83% 138.42% 14.69% -
  Horiz. % 153.11% 114.41% 14.97% 142.66% 273.45% 114.69% 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 0.82 0.66 0.53 0.98 0.55 0.57 0.72 2.19%
  YoY % 24.24% 24.53% -45.92% 78.18% -3.51% -20.83% -
  Horiz. % 113.89% 91.67% 73.61% 136.11% 76.39% 79.17% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Sapura Energy secures jobs worth RM615 mil Oil and Gas Malaysia News
2. Pendapatan diraih Sapura Energy meningkat Oil and Gas Malaysia News
3. Dayang: The truth will set me free - Koon Yew Yin Koon Yew Yin's Blog
4. TRADING STOCKS IN DECEMBER! The Best Tips
5. Billionaire Ray Dalio Predicts The Next Big Market Crash Good Articles to Share
6. 5 Signs Tell Us WHEN the Markets Will Crash Good Articles to Share
7. COMMENTS ON MALAYAN BANK BERHAD (1155) - louisesinvesting Good Articles to Share
8. Cutting Your Losses Our Investment Journey
Partners & Brokers