Highlights

[PTARAS] YoY Cumulative Quarter Result on 2014-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 21-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     -78.77%    YoY -     9.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 19,178 59,734 35,762 64,194 43,380 43,686 38,599 -10.99%
  YoY % -67.89% 67.03% -44.29% 47.98% -0.70% 13.18% -
  Horiz. % 49.69% 154.76% 92.65% 166.31% 112.39% 113.18% 100.00%
PBT 3,882 16,212 8,415 15,281 14,130 18,866 14,786 -19.96%
  YoY % -76.05% 92.66% -44.93% 8.15% -25.10% 27.59% -
  Horiz. % 26.25% 109.64% 56.91% 103.35% 95.56% 127.59% 100.00%
Tax -126 -3,009 -1,693 -3,768 -3,586 -4,555 -2,654 -39.80%
  YoY % 95.81% -77.73% 55.07% -5.08% 21.27% -71.63% -
  Horiz. % 4.75% 113.38% 63.79% 141.97% 135.12% 171.63% 100.00%
NP 3,756 13,203 6,722 11,513 10,544 14,311 12,132 -17.74%
  YoY % -71.55% 96.41% -41.61% 9.19% -26.32% 17.96% -
  Horiz. % 30.96% 108.83% 55.41% 94.90% 86.91% 117.96% 100.00%
NP to SH 3,756 13,203 6,722 11,513 10,544 14,311 12,132 -17.74%
  YoY % -71.55% 96.41% -41.61% 9.19% -26.32% 17.96% -
  Horiz. % 30.96% 108.83% 55.41% 94.90% 86.91% 117.96% 100.00%
Tax Rate 3.25 % 18.56 % 20.12 % 24.66 % 25.38 % 24.14 % 17.95 % -24.77%
  YoY % -82.49% -7.75% -18.41% -2.84% 5.14% 34.48% -
  Horiz. % 18.11% 103.40% 112.09% 137.38% 141.39% 134.48% 100.00%
Total Cost 15,422 46,531 29,040 52,681 32,836 29,375 26,467 -8.60%
  YoY % -66.86% 60.23% -44.88% 60.44% 11.78% 10.99% -
  Horiz. % 58.27% 175.81% 109.72% 199.04% 124.06% 110.99% 100.00%
Net Worth 356,819 345,559 352,495 318,206 282,770 251,042 217,918 8.56%
  YoY % 3.26% -1.97% 10.78% 12.53% 12.64% 15.20% -
  Horiz. % 163.74% 158.57% 161.76% 146.02% 129.76% 115.20% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 356,819 345,559 352,495 318,206 282,770 251,042 217,918 8.56%
  YoY % 3.26% -1.97% 10.78% 12.53% 12.64% 15.20% -
  Horiz. % 163.74% 158.57% 161.76% 146.02% 129.76% 115.20% 100.00%
NOSH 170,727 162,999 163,951 159,902 79,878 79,949 79,823 13.50%
  YoY % 4.74% -0.58% 2.53% 100.18% -0.09% 0.16% -
  Horiz. % 213.88% 204.20% 205.39% 200.32% 100.07% 100.16% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 19.58 % 22.10 % 18.80 % 17.93 % 24.31 % 32.76 % 31.43 % -7.58%
  YoY % -11.40% 17.55% 4.85% -26.24% -25.79% 4.23% -
  Horiz. % 62.30% 70.31% 59.82% 57.05% 77.35% 104.23% 100.00%
ROE 1.05 % 3.82 % 1.91 % 3.62 % 3.73 % 5.70 % 5.57 % -24.26%
  YoY % -72.51% 100.00% -47.24% -2.95% -34.56% 2.33% -
  Horiz. % 18.85% 68.58% 34.29% 64.99% 66.97% 102.33% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 11.23 36.65 21.81 40.15 54.31 54.64 48.36 -21.58%
  YoY % -69.36% 68.04% -45.68% -26.07% -0.60% 12.99% -
  Horiz. % 23.22% 75.79% 45.10% 83.02% 112.30% 112.99% 100.00%
EPS 2.20 8.10 4.10 7.20 13.20 17.90 15.20 -27.52%
  YoY % -72.84% 97.56% -43.06% -45.45% -26.26% 17.76% -
  Horiz. % 14.47% 53.29% 26.97% 47.37% 86.84% 117.76% 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 2.0900 2.1200 2.1500 1.9900 3.5400 3.1400 2.7300 -4.35%
  YoY % -1.42% -1.40% 8.04% -43.79% 12.74% 15.02% -
  Horiz. % 76.56% 77.66% 78.75% 72.89% 129.67% 115.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 11.56 36.01 21.56 38.70 26.15 26.34 23.27 -11.00%
  YoY % -67.90% 67.02% -44.29% 47.99% -0.72% 13.19% -
  Horiz. % 49.68% 154.75% 92.65% 166.31% 112.38% 113.19% 100.00%
EPS 2.26 7.96 4.05 6.94 6.36 8.63 7.31 -17.76%
  YoY % -71.61% 96.54% -41.64% 9.12% -26.30% 18.06% -
  Horiz. % 30.92% 108.89% 55.40% 94.94% 87.00% 118.06% 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 2.1513 2.0834 2.1252 1.9185 1.7048 1.5135 1.3138 8.56%
  YoY % 3.26% -1.97% 10.77% 12.54% 12.64% 15.20% -
  Horiz. % 163.75% 158.58% 161.76% 146.03% 129.76% 115.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.8800 3.5600 3.3300 4.6000 5.8600 3.0200 2.3600 -
P/RPS 34.54 9.71 15.27 11.46 10.79 5.53 4.88 38.52%
  YoY % 255.72% -36.41% 33.25% 6.21% 95.12% 13.32% -
  Horiz. % 707.79% 198.98% 312.91% 234.84% 221.11% 113.32% 100.00%
P/EPS 176.36 43.95 81.22 63.89 44.39 16.87 15.53 49.87%
  YoY % 301.27% -45.89% 27.12% 43.93% 163.13% 8.63% -
  Horiz. % 1,135.61% 283.00% 522.99% 411.40% 285.83% 108.63% 100.00%
EY 0.57 2.28 1.23 1.57 2.25 5.93 6.44 -33.22%
  YoY % -75.00% 85.37% -21.66% -30.22% -62.06% -7.92% -
  Horiz. % 8.85% 35.40% 19.10% 24.38% 34.94% 92.08% 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 1.86 1.68 1.55 2.31 1.66 0.96 0.86 13.71%
  YoY % 10.71% 8.39% -32.90% 39.16% 72.92% 11.63% -
  Horiz. % 216.28% 195.35% 180.23% 268.60% 193.02% 111.63% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 18/11/16 20/11/15 21/11/14 15/11/13 08/11/12 28/10/11 -
Price 3.8100 3.4500 3.5400 4.3600 6.3000 3.1600 2.3800 -
P/RPS 33.92 9.41 16.23 10.86 11.60 5.78 4.92 37.92%
  YoY % 260.47% -42.02% 49.45% -6.38% 100.69% 17.48% -
  Horiz. % 689.43% 191.26% 329.88% 220.73% 235.77% 117.48% 100.00%
P/EPS 173.18 42.59 86.34 60.56 47.73 17.65 15.66 49.21%
  YoY % 306.62% -50.67% 42.57% 26.88% 170.42% 12.71% -
  Horiz. % 1,105.87% 271.97% 551.34% 386.72% 304.79% 112.71% 100.00%
EY 0.58 2.35 1.16 1.65 2.10 5.66 6.39 -32.94%
  YoY % -75.32% 102.59% -29.70% -21.43% -62.90% -11.42% -
  Horiz. % 9.08% 36.78% 18.15% 25.82% 32.86% 88.58% 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 1.82 1.63 1.65 2.19 1.78 1.01 0.87 13.08%
  YoY % 11.66% -1.21% -24.66% 23.03% 76.24% 16.09% -
  Horiz. % 209.20% 187.36% 189.66% 251.72% 204.60% 116.09% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers