Highlights

[PTARAS] YoY Cumulative Quarter Result on 2003-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 16-May-2003
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2003
Quarter 31-Mar-2003  [#3]
Profit Trend QoQ -     15.04%    YoY -     -4.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 70,467 79,706 69,960 43,365 44,103 37,313 18,991 24.41%
  YoY % -11.59% 13.93% 61.33% -1.67% 18.20% 96.48% -
  Horiz. % 371.05% 419.70% 368.39% 228.35% 232.23% 196.48% 100.00%
PBT 11,995 11,549 8,801 8,499 8,485 4,548 2,766 27.69%
  YoY % 3.86% 31.22% 3.55% 0.16% 86.57% 64.43% -
  Horiz. % 433.66% 417.53% 318.19% 307.27% 306.76% 164.43% 100.00%
Tax -3,099 -2,927 -1,695 -1,835 -1,515 -1,391 115 -
  YoY % -5.88% -72.68% 7.63% -21.12% -8.91% -1,309.57% -
  Horiz. % -2,694.78% -2,545.22% -1,473.91% -1,595.65% -1,317.39% -1,209.57% 100.00%
NP 8,896 8,622 7,106 6,664 6,970 3,157 2,881 20.66%
  YoY % 3.18% 21.33% 6.63% -4.39% 120.78% 9.58% -
  Horiz. % 308.78% 299.27% 246.65% 231.31% 241.93% 109.58% 100.00%
NP to SH 8,896 8,622 7,106 6,664 6,970 3,157 2,881 20.66%
  YoY % 3.18% 21.33% 6.63% -4.39% 120.78% 9.58% -
  Horiz. % 308.78% 299.27% 246.65% 231.31% 241.93% 109.58% 100.00%
Tax Rate 25.84 % 25.34 % 19.26 % 21.59 % 17.86 % 30.58 % -4.16 % -
  YoY % 1.97% 31.57% -10.79% 20.88% -41.60% 835.10% -
  Horiz. % -621.15% -609.13% -462.98% -518.99% -429.33% -735.10% 100.00%
Total Cost 61,571 71,084 62,854 36,701 37,133 34,156 16,110 25.03%
  YoY % -13.38% 13.09% 71.26% -1.16% 8.72% 112.02% -
  Horiz. % 382.19% 441.24% 390.16% 227.82% 230.50% 212.02% 100.00%
Net Worth 130,565 122,365 114,352 108,858 104,253 107,518 103,795 3.90%
  YoY % 6.70% 7.01% 5.05% 4.42% -3.04% 3.59% -
  Horiz. % 125.79% 117.89% 110.17% 104.88% 100.44% 103.59% 100.00%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 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
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 130,565 122,365 114,352 108,858 104,253 107,518 103,795 3.90%
  YoY % 6.70% 7.01% 5.05% 4.42% -3.04% 3.59% -
  Horiz. % 125.79% 117.89% 110.17% 104.88% 100.44% 103.59% 100.00%
NOSH 80,072 80,055 80,022 80,096 80,114 50,031 49,844 8.22%
  YoY % 0.02% 0.04% -0.09% -0.02% 60.13% 0.38% -
  Horiz. % 160.64% 160.61% 160.55% 160.69% 160.73% 100.38% 100.00%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 12.62 % 10.82 % 10.16 % 15.37 % 15.80 % 8.46 % 15.17 % -3.02%
  YoY % 16.64% 6.50% -33.90% -2.72% 86.76% -44.23% -
  Horiz. % 83.19% 71.32% 66.97% 101.32% 104.15% 55.77% 100.00%
ROE 6.81 % 7.05 % 6.21 % 6.12 % 6.69 % 2.94 % 2.78 % 16.10%
  YoY % -3.40% 13.53% 1.47% -8.52% 127.55% 5.76% -
  Horiz. % 244.96% 253.60% 223.38% 220.14% 240.65% 105.76% 100.00%
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 88.00 99.56 87.43 54.14 55.05 74.58 38.10 14.96%
  YoY % -11.61% 13.87% 61.49% -1.65% -26.19% 95.75% -
  Horiz. % 230.97% 261.31% 229.48% 142.10% 144.49% 195.75% 100.00%
EPS 11.10 10.77 8.88 8.32 8.70 6.31 5.78 11.48%
  YoY % 3.06% 21.28% 6.73% -4.37% 37.88% 9.17% -
  Horiz. % 192.04% 186.33% 153.63% 143.94% 150.52% 109.17% 100.00%
DPS 0.00 0.00 0.00 0.00 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6306 1.5285 1.4290 1.3591 1.3013 2.1490 2.0824 -3.99%
  YoY % 6.68% 6.96% 5.14% 4.44% -39.45% 3.20% -
  Horiz. % 78.30% 73.40% 68.62% 65.27% 62.49% 103.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 42.48 48.05 42.18 26.14 26.59 22.50 11.45 24.41%
  YoY % -11.59% 13.92% 61.36% -1.69% 18.18% 96.51% -
  Horiz. % 371.00% 419.65% 368.38% 228.30% 232.23% 196.51% 100.00%
EPS 5.36 5.20 4.28 4.02 4.20 1.90 1.74 20.61%
  YoY % 3.08% 21.50% 6.47% -4.29% 121.05% 9.20% -
  Horiz. % 308.05% 298.85% 245.98% 231.03% 241.38% 109.20% 100.00%
DPS 0.00 0.00 0.00 0.00 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7872 0.7377 0.6894 0.6563 0.6285 0.6482 0.6258 3.90%
  YoY % 6.71% 7.01% 5.04% 4.42% -3.04% 3.58% -
  Horiz. % 125.79% 117.88% 110.16% 104.87% 100.43% 103.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.8900 0.9400 1.1400 0.9200 1.2100 1.3000 2.7100 -
P/RPS 1.01 0.94 1.30 1.70 2.20 1.74 7.11 -27.76%
  YoY % 7.45% -27.69% -23.53% -22.73% 26.44% -75.53% -
  Horiz. % 14.21% 13.22% 18.28% 23.91% 30.94% 24.47% 100.00%
P/EPS 8.01 8.73 12.84 11.06 13.91 20.60 46.89 -25.50%
  YoY % -8.25% -32.01% 16.09% -20.49% -32.48% -56.07% -
  Horiz. % 17.08% 18.62% 27.38% 23.59% 29.67% 43.93% 100.00%
EY 12.48 11.46 7.79 9.04 7.19 4.85 2.13 34.25%
  YoY % 8.90% 47.11% -13.83% 25.73% 48.25% 127.70% -
  Horiz. % 585.92% 538.03% 365.73% 424.41% 337.56% 227.70% 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 0.55 0.61 0.80 0.68 0.93 0.60 1.30 -13.35%
  YoY % -9.84% -23.75% 17.65% -26.88% 55.00% -53.85% -
  Horiz. % 42.31% 46.92% 61.54% 52.31% 71.54% 46.15% 100.00%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 11/05/06 13/05/05 14/05/04 16/05/03 17/05/02 11/05/01 12/05/00 -
Price 0.9000 0.9500 1.0100 0.9200 1.3700 1.4500 2.5300 -
P/RPS 1.02 0.95 1.16 1.70 2.49 1.94 6.64 -26.81%
  YoY % 7.37% -18.10% -31.76% -31.73% 28.35% -70.78% -
  Horiz. % 15.36% 14.31% 17.47% 25.60% 37.50% 29.22% 100.00%
P/EPS 8.10 8.82 11.37 11.06 15.75 22.98 43.77 -24.50%
  YoY % -8.16% -22.43% 2.80% -29.78% -31.46% -47.50% -
  Horiz. % 18.51% 20.15% 25.98% 25.27% 35.98% 52.50% 100.00%
EY 12.34 11.34 8.79 9.04 6.35 4.35 2.28 32.49%
  YoY % 8.82% 29.01% -2.77% 42.36% 45.98% 90.79% -
  Horiz. % 541.23% 497.37% 385.53% 396.49% 278.51% 190.79% 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 0.55 0.62 0.71 0.68 1.05 0.67 1.21 -12.31%
  YoY % -11.29% -12.68% 4.41% -35.24% 56.72% -44.63% -
  Horiz. % 45.45% 51.24% 58.68% 56.20% 86.78% 55.37% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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