Highlights

[PTARAS] YoY Cumulative Quarter Result on 2009-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 05-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Dec-2009  [#2]
Profit Trend QoQ -     84.00%    YoY -     1,238.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 79,705 91,048 48,601 58,107 68,849 74,989 80,700 -0.21%
  YoY % -12.46% 87.34% -16.36% -15.60% -8.19% -7.08% -
  Horiz. % 98.77% 112.82% 60.22% 72.00% 85.31% 92.92% 100.00%
PBT 29,492 31,523 19,608 11,460 3,797 18,349 18,245 8.32%
  YoY % -6.44% 60.77% 71.10% 201.82% -79.31% 0.57% -
  Horiz. % 161.64% 172.78% 107.47% 62.81% 20.81% 100.57% 100.00%
Tax -6,961 -6,358 -2,568 -2,602 -3,135 -4,110 -4,162 8.94%
  YoY % -9.48% -147.59% 1.31% 17.00% 23.72% 1.25% -
  Horiz. % 167.25% 152.76% 61.70% 62.52% 75.32% 98.75% 100.00%
NP 22,531 25,165 17,040 8,858 662 14,239 14,083 8.14%
  YoY % -10.47% 47.68% 92.37% 1,238.07% -95.35% 1.11% -
  Horiz. % 159.99% 178.69% 121.00% 62.90% 4.70% 101.11% 100.00%
NP to SH 22,531 25,165 17,040 8,858 662 14,239 14,083 8.14%
  YoY % -10.47% 47.68% 92.37% 1,238.07% -95.35% 1.11% -
  Horiz. % 159.99% 178.69% 121.00% 62.90% 4.70% 101.11% 100.00%
Tax Rate 23.60 % 20.17 % 13.10 % 22.71 % 82.57 % 22.40 % 22.81 % 0.57%
  YoY % 17.01% 53.97% -42.32% -72.50% 268.62% -1.80% -
  Horiz. % 103.46% 88.43% 57.43% 99.56% 361.99% 98.20% 100.00%
Total Cost 57,174 65,883 31,561 49,249 68,187 60,750 66,617 -2.51%
  YoY % -13.22% 108.75% -35.92% -27.77% 12.24% -8.81% -
  Horiz. % 85.82% 98.90% 47.38% 73.93% 102.36% 91.19% 100.00%
Net Worth 240,333 159,883 204,000 179,575 170,464 161,588 143,230 9.00%
  YoY % 50.32% -21.63% 13.60% 5.34% 5.49% 12.82% -
  Horiz. % 167.79% 111.63% 142.43% 125.38% 119.01% 112.82% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 240,333 159,883 204,000 179,575 170,464 161,588 143,230 9.00%
  YoY % 50.32% -21.63% 13.60% 5.34% 5.49% 12.82% -
  Horiz. % 167.79% 111.63% 142.43% 125.38% 119.01% 112.82% 100.00%
NOSH 80,111 79,941 80,000 80,527 82,749 79,994 80,017 0.02%
  YoY % 0.21% -0.07% -0.65% -2.69% 3.44% -0.03% -
  Horiz. % 100.12% 99.91% 99.98% 100.64% 103.42% 99.97% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 28.27 % 27.64 % 35.06 % 15.24 % 0.96 % 18.99 % 17.45 % 8.37%
  YoY % 2.28% -21.16% 130.05% 1,487.50% -94.94% 8.83% -
  Horiz. % 162.01% 158.40% 200.92% 87.34% 5.50% 108.83% 100.00%
ROE 9.37 % 15.74 % 8.35 % 4.93 % 0.39 % 8.81 % 9.83 % -0.79%
  YoY % -40.47% 88.50% 69.37% 1,164.10% -95.57% -10.38% -
  Horiz. % 95.32% 160.12% 84.94% 50.15% 3.97% 89.62% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 99.49 113.89 60.75 72.16 83.20 93.74 100.85 -0.23%
  YoY % -12.64% 87.47% -15.81% -13.27% -11.24% -7.05% -
  Horiz. % 98.65% 112.93% 60.24% 71.55% 82.50% 92.95% 100.00%
EPS 14.00 31.40 21.30 11.00 0.80 17.80 17.60 -3.74%
  YoY % -55.41% 47.42% 93.64% 1,275.00% -95.51% 1.14% -
  Horiz. % 79.55% 178.41% 121.02% 62.50% 4.55% 101.14% 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 3.0000 2.0000 2.5500 2.2300 2.0600 2.0200 1.7900 8.98%
  YoY % 50.00% -21.57% 14.35% 8.25% 1.98% 12.85% -
  Horiz. % 167.60% 111.73% 142.46% 124.58% 115.08% 112.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 48.05 54.89 29.30 35.03 41.51 45.21 48.65 -0.21%
  YoY % -12.46% 87.34% -16.36% -15.61% -8.18% -7.07% -
  Horiz. % 98.77% 112.83% 60.23% 72.00% 85.32% 92.93% 100.00%
EPS 13.58 15.17 10.27 5.34 0.40 8.58 8.49 8.14%
  YoY % -10.48% 47.71% 92.32% 1,235.00% -95.34% 1.06% -
  Horiz. % 159.95% 178.68% 120.97% 62.90% 4.71% 101.06% 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 1.4490 0.9639 1.2299 1.0827 1.0277 0.9742 0.8635 9.00%
  YoY % 50.33% -21.63% 13.60% 5.35% 5.49% 12.82% -
  Horiz. % 167.81% 111.63% 142.43% 125.39% 119.02% 112.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.0800 2.1700 1.9100 1.3200 1.0500 1.8100 1.0800 -
P/RPS 3.10 1.91 3.14 1.83 1.26 1.93 1.07 19.38%
  YoY % 62.30% -39.17% 71.58% 45.24% -34.72% 80.37% -
  Horiz. % 289.72% 178.50% 293.46% 171.03% 117.76% 180.37% 100.00%
P/EPS 10.95 6.89 8.97 12.00 131.25 10.17 6.14 10.11%
  YoY % 58.93% -23.19% -25.25% -90.86% 1,190.56% 65.64% -
  Horiz. % 178.34% 112.21% 146.09% 195.44% 2,137.62% 165.64% 100.00%
EY 9.13 14.51 11.15 8.33 0.76 9.83 16.30 -9.20%
  YoY % -37.08% 30.13% 33.85% 996.05% -92.27% -39.69% -
  Horiz. % 56.01% 89.02% 68.40% 51.10% 4.66% 60.31% 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 1.03 1.09 0.75 0.59 0.51 0.90 0.60 9.42%
  YoY % -5.50% 45.33% 27.12% 15.69% -43.33% 50.00% -
  Horiz. % 171.67% 181.67% 125.00% 98.33% 85.00% 150.00% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 18/02/13 21/02/12 10/02/11 05/02/10 06/02/09 15/02/08 09/02/07 -
Price 2.9300 2.5300 2.0700 1.6100 1.0300 1.7400 1.2600 -
P/RPS 2.94 2.22 3.41 2.23 1.24 1.86 1.25 15.31%
  YoY % 32.43% -34.90% 52.91% 79.84% -33.33% 48.80% -
  Horiz. % 235.20% 177.60% 272.80% 178.40% 99.20% 148.80% 100.00%
P/EPS 10.42 8.04 9.72 14.64 128.75 9.78 7.16 6.45%
  YoY % 29.60% -17.28% -33.61% -88.63% 1,216.46% 36.59% -
  Horiz. % 145.53% 112.29% 135.75% 204.47% 1,798.18% 136.59% 100.00%
EY 9.60 12.44 10.29 6.83 0.78 10.23 13.97 -6.06%
  YoY % -22.83% 20.89% 50.66% 775.64% -92.38% -26.77% -
  Horiz. % 68.72% 89.05% 73.66% 48.89% 5.58% 73.23% 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 0.98 1.27 0.81 0.72 0.50 0.86 0.70 5.76%
  YoY % -22.83% 56.79% 12.50% 44.00% -41.86% 22.86% -
  Horiz. % 140.00% 181.43% 115.71% 102.86% 71.43% 122.86% 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