Highlights

[PTARAS] YoY Cumulative Quarter Result on 2004-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 14-May-2004
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2004
Quarter 31-Mar-2004  [#3]
Profit Trend QoQ -     28.06%    YoY -     6.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 116,944 70,467 79,706 69,960 43,365 44,103 37,313 20.96%
  YoY % 65.96% -11.59% 13.93% 61.33% -1.67% 18.20% -
  Horiz. % 313.41% 188.85% 213.61% 187.49% 116.22% 118.20% 100.00%
PBT 23,979 11,995 11,549 8,801 8,499 8,485 4,548 31.91%
  YoY % 99.91% 3.86% 31.22% 3.55% 0.16% 86.57% -
  Horiz. % 527.24% 263.74% 253.94% 193.51% 186.87% 186.57% 100.00%
Tax -5,177 -3,099 -2,927 -1,695 -1,835 -1,515 -1,391 24.47%
  YoY % -67.05% -5.88% -72.68% 7.63% -21.12% -8.91% -
  Horiz. % 372.18% 222.79% 210.42% 121.85% 131.92% 108.91% 100.00%
NP 18,802 8,896 8,622 7,106 6,664 6,970 3,157 34.62%
  YoY % 111.35% 3.18% 21.33% 6.63% -4.39% 120.78% -
  Horiz. % 595.57% 281.79% 273.11% 225.09% 211.09% 220.78% 100.00%
NP to SH 18,802 8,896 8,622 7,106 6,664 6,970 3,157 34.62%
  YoY % 111.35% 3.18% 21.33% 6.63% -4.39% 120.78% -
  Horiz. % 595.57% 281.79% 273.11% 225.09% 211.09% 220.78% 100.00%
Tax Rate 21.59 % 25.84 % 25.34 % 19.26 % 21.59 % 17.86 % 30.58 % -5.63%
  YoY % -16.45% 1.97% 31.57% -10.79% 20.88% -41.60% -
  Horiz. % 70.60% 84.50% 82.86% 62.98% 70.60% 58.40% 100.00%
Total Cost 98,142 61,571 71,084 62,854 36,701 37,133 34,156 19.22%
  YoY % 59.40% -13.38% 13.09% 71.26% -1.16% 8.72% -
  Horiz. % 287.33% 180.26% 208.12% 184.02% 107.45% 108.72% 100.00%
Net Worth 148,015 130,565 122,365 114,352 108,858 104,253 107,518 5.47%
  YoY % 13.37% 6.70% 7.01% 5.05% 4.42% -3.04% -
  Horiz. % 137.67% 121.44% 113.81% 106.36% 101.25% 96.96% 100.00%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 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
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 148,015 130,565 122,365 114,352 108,858 104,253 107,518 5.47%
  YoY % 13.37% 6.70% 7.01% 5.05% 4.42% -3.04% -
  Horiz. % 137.67% 121.44% 113.81% 106.36% 101.25% 96.96% 100.00%
NOSH 80,008 80,072 80,055 80,022 80,096 80,114 50,031 8.14%
  YoY % -0.08% 0.02% 0.04% -0.09% -0.02% 60.13% -
  Horiz. % 159.92% 160.04% 160.01% 159.94% 160.09% 160.13% 100.00%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 16.08 % 12.62 % 10.82 % 10.16 % 15.37 % 15.80 % 8.46 % 11.29%
  YoY % 27.42% 16.64% 6.50% -33.90% -2.72% 86.76% -
  Horiz. % 190.07% 149.17% 127.90% 120.09% 181.68% 186.76% 100.00%
ROE 12.70 % 6.81 % 7.05 % 6.21 % 6.12 % 6.69 % 2.94 % 27.60%
  YoY % 86.49% -3.40% 13.53% 1.47% -8.52% 127.55% -
  Horiz. % 431.97% 231.63% 239.80% 211.22% 208.16% 227.55% 100.00%
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 146.16 88.00 99.56 87.43 54.14 55.05 74.58 11.86%
  YoY % 66.09% -11.61% 13.87% 61.49% -1.65% -26.19% -
  Horiz. % 195.98% 117.99% 133.49% 117.23% 72.59% 73.81% 100.00%
EPS 23.50 11.10 10.77 8.88 8.32 8.70 6.31 24.49%
  YoY % 111.71% 3.06% 21.28% 6.73% -4.37% 37.88% -
  Horiz. % 372.42% 175.91% 170.68% 140.73% 131.85% 137.88% 100.00%
DPS 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 1.8500 1.6306 1.5285 1.4290 1.3591 1.3013 2.1490 -2.46%
  YoY % 13.46% 6.68% 6.96% 5.14% 4.44% -39.45% -
  Horiz. % 86.09% 75.88% 71.13% 66.50% 63.24% 60.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 70.51 42.48 48.05 42.18 26.14 26.59 22.50 20.96%
  YoY % 65.98% -11.59% 13.92% 61.36% -1.69% 18.18% -
  Horiz. % 313.38% 188.80% 213.56% 187.47% 116.18% 118.18% 100.00%
EPS 11.34 5.36 5.20 4.28 4.02 4.20 1.90 34.66%
  YoY % 111.57% 3.08% 21.50% 6.47% -4.29% 121.05% -
  Horiz. % 596.84% 282.11% 273.68% 225.26% 211.58% 221.05% 100.00%
DPS 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 0.8924 0.7872 0.7377 0.6894 0.6563 0.6285 0.6482 5.47%
  YoY % 13.36% 6.71% 7.01% 5.04% 4.42% -3.04% -
  Horiz. % 137.67% 121.44% 113.81% 106.36% 101.25% 96.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.3600 0.8900 0.9400 1.1400 0.9200 1.2100 1.3000 -
P/RPS 0.93 1.01 0.94 1.30 1.70 2.20 1.74 -9.91%
  YoY % -7.92% 7.45% -27.69% -23.53% -22.73% 26.44% -
  Horiz. % 53.45% 58.05% 54.02% 74.71% 97.70% 126.44% 100.00%
P/EPS 5.79 8.01 8.73 12.84 11.06 13.91 20.60 -19.06%
  YoY % -27.72% -8.25% -32.01% 16.09% -20.49% -32.48% -
  Horiz. % 28.11% 38.88% 42.38% 62.33% 53.69% 67.52% 100.00%
EY 17.28 12.48 11.46 7.79 9.04 7.19 4.85 23.57%
  YoY % 38.46% 8.90% 47.11% -13.83% 25.73% 48.25% -
  Horiz. % 356.29% 257.32% 236.29% 160.62% 186.39% 148.25% 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 0.74 0.55 0.61 0.80 0.68 0.93 0.60 3.56%
  YoY % 34.55% -9.84% -23.75% 17.65% -26.88% 55.00% -
  Horiz. % 123.33% 91.67% 101.67% 133.33% 113.33% 155.00% 100.00%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 11/05/07 11/05/06 13/05/05 14/05/04 16/05/03 17/05/02 11/05/01 -
Price 1.5000 0.9000 0.9500 1.0100 0.9200 1.3700 1.4500 -
P/RPS 1.03 1.02 0.95 1.16 1.70 2.49 1.94 -10.01%
  YoY % 0.98% 7.37% -18.10% -31.76% -31.73% 28.35% -
  Horiz. % 53.09% 52.58% 48.97% 59.79% 87.63% 128.35% 100.00%
P/EPS 6.38 8.10 8.82 11.37 11.06 15.75 22.98 -19.22%
  YoY % -21.23% -8.16% -22.43% 2.80% -29.78% -31.46% -
  Horiz. % 27.76% 35.25% 38.38% 49.48% 48.13% 68.54% 100.00%
EY 15.67 12.34 11.34 8.79 9.04 6.35 4.35 23.80%
  YoY % 26.99% 8.82% 29.01% -2.77% 42.36% 45.98% -
  Horiz. % 360.23% 283.68% 260.69% 202.07% 207.82% 145.98% 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 0.81 0.55 0.62 0.71 0.68 1.05 0.67 3.21%
  YoY % 47.27% -11.29% -12.68% 4.41% -35.24% 56.72% -
  Horiz. % 120.90% 82.09% 92.54% 105.97% 101.49% 156.72% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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