Highlights

[PTARAS] YoY Cumulative Quarter Result on 2005-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 13-May-2005
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2005
Quarter 31-Mar-2005  [#3]
Profit Trend QoQ -     57.16%    YoY -     21.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 119,268 116,944 70,467 79,706 69,960 43,365 44,103 18.02%
  YoY % 1.99% 65.96% -11.59% 13.93% 61.33% -1.67% -
  Horiz. % 270.43% 265.16% 159.78% 180.73% 158.63% 98.33% 100.00%
PBT 28,698 23,979 11,995 11,549 8,801 8,499 8,485 22.50%
  YoY % 19.68% 99.91% 3.86% 31.22% 3.55% 0.16% -
  Horiz. % 338.22% 282.60% 141.37% 136.11% 103.72% 100.17% 100.00%
Tax -6,838 -5,177 -3,099 -2,927 -1,695 -1,835 -1,515 28.52%
  YoY % -32.08% -67.05% -5.88% -72.68% 7.63% -21.12% -
  Horiz. % 451.35% 341.72% 204.55% 193.20% 111.88% 121.12% 100.00%
NP 21,860 18,802 8,896 8,622 7,106 6,664 6,970 20.97%
  YoY % 16.26% 111.35% 3.18% 21.33% 6.63% -4.39% -
  Horiz. % 313.63% 269.76% 127.63% 123.70% 101.95% 95.61% 100.00%
NP to SH 21,860 18,802 8,896 8,622 7,106 6,664 6,970 20.97%
  YoY % 16.26% 111.35% 3.18% 21.33% 6.63% -4.39% -
  Horiz. % 313.63% 269.76% 127.63% 123.70% 101.95% 95.61% 100.00%
Tax Rate 23.83 % 21.59 % 25.84 % 25.34 % 19.26 % 21.59 % 17.86 % 4.92%
  YoY % 10.38% -16.45% 1.97% 31.57% -10.79% 20.88% -
  Horiz. % 133.43% 120.88% 144.68% 141.88% 107.84% 120.88% 100.00%
Total Cost 97,408 98,142 61,571 71,084 62,854 36,701 37,133 17.42%
  YoY % -0.75% 59.40% -13.38% 13.09% 71.26% -1.16% -
  Horiz. % 262.32% 264.30% 165.81% 191.43% 169.27% 98.84% 100.00%
Net Worth 168,954 148,015 130,565 122,365 114,352 108,858 104,253 8.37%
  YoY % 14.15% 13.37% 6.70% 7.01% 5.05% 4.42% -
  Horiz. % 162.06% 141.98% 125.24% 117.37% 109.69% 104.42% 100.00%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 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
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 168,954 148,015 130,565 122,365 114,352 108,858 104,253 8.37%
  YoY % 14.15% 13.37% 6.70% 7.01% 5.05% 4.42% -
  Horiz. % 162.06% 141.98% 125.24% 117.37% 109.69% 104.42% 100.00%
NOSH 80,073 80,008 80,072 80,055 80,022 80,096 80,114 -0.01%
  YoY % 0.08% -0.08% 0.02% 0.04% -0.09% -0.02% -
  Horiz. % 99.95% 99.87% 99.95% 99.93% 99.88% 99.98% 100.00%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 18.33 % 16.08 % 12.62 % 10.82 % 10.16 % 15.37 % 15.80 % 2.50%
  YoY % 13.99% 27.42% 16.64% 6.50% -33.90% -2.72% -
  Horiz. % 116.01% 101.77% 79.87% 68.48% 64.30% 97.28% 100.00%
ROE 12.94 % 12.70 % 6.81 % 7.05 % 6.21 % 6.12 % 6.69 % 11.61%
  YoY % 1.89% 86.49% -3.40% 13.53% 1.47% -8.52% -
  Horiz. % 193.42% 189.84% 101.79% 105.38% 92.83% 91.48% 100.00%
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 148.95 146.16 88.00 99.56 87.43 54.14 55.05 18.03%
  YoY % 1.91% 66.09% -11.61% 13.87% 61.49% -1.65% -
  Horiz. % 270.57% 265.50% 159.85% 180.85% 158.82% 98.35% 100.00%
EPS 27.30 23.50 11.10 10.77 8.88 8.32 8.70 20.98%
  YoY % 16.17% 111.71% 3.06% 21.28% 6.73% -4.37% -
  Horiz. % 313.79% 270.11% 127.59% 123.79% 102.07% 95.63% 100.00%
DPS 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 2.1100 1.8500 1.6306 1.5285 1.4290 1.3591 1.3013 8.38%
  YoY % 14.05% 13.46% 6.68% 6.96% 5.14% 4.44% -
  Horiz. % 162.15% 142.17% 125.31% 117.46% 109.81% 104.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 71.91 70.51 42.48 48.05 42.18 26.14 26.59 18.02%
  YoY % 1.99% 65.98% -11.59% 13.92% 61.36% -1.69% -
  Horiz. % 270.44% 265.17% 159.76% 180.71% 158.63% 98.31% 100.00%
EPS 13.18 11.34 5.36 5.20 4.28 4.02 4.20 20.98%
  YoY % 16.23% 111.57% 3.08% 21.50% 6.47% -4.29% -
  Horiz. % 313.81% 270.00% 127.62% 123.81% 101.90% 95.71% 100.00%
DPS 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 1.0186 0.8924 0.7872 0.7377 0.6894 0.6563 0.6285 8.37%
  YoY % 14.14% 13.36% 6.71% 7.01% 5.04% 4.42% -
  Horiz. % 162.07% 141.99% 125.25% 117.37% 109.69% 104.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.6200 1.3600 0.8900 0.9400 1.1400 0.9200 1.2100 -
P/RPS 1.09 0.93 1.01 0.94 1.30 1.70 2.20 -11.04%
  YoY % 17.20% -7.92% 7.45% -27.69% -23.53% -22.73% -
  Horiz. % 49.55% 42.27% 45.91% 42.73% 59.09% 77.27% 100.00%
P/EPS 5.93 5.79 8.01 8.73 12.84 11.06 13.91 -13.24%
  YoY % 2.42% -27.72% -8.25% -32.01% 16.09% -20.49% -
  Horiz. % 42.63% 41.62% 57.58% 62.76% 92.31% 79.51% 100.00%
EY 16.85 17.28 12.48 11.46 7.79 9.04 7.19 15.24%
  YoY % -2.49% 38.46% 8.90% 47.11% -13.83% 25.73% -
  Horiz. % 234.35% 240.33% 173.57% 159.39% 108.34% 125.73% 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 0.77 0.74 0.55 0.61 0.80 0.68 0.93 -3.09%
  YoY % 4.05% 34.55% -9.84% -23.75% 17.65% -26.88% -
  Horiz. % 82.80% 79.57% 59.14% 65.59% 86.02% 73.12% 100.00%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 09/05/08 11/05/07 11/05/06 13/05/05 14/05/04 16/05/03 17/05/02 -
Price 1.5300 1.5000 0.9000 0.9500 1.0100 0.9200 1.3700 -
P/RPS 1.03 1.03 1.02 0.95 1.16 1.70 2.49 -13.67%
  YoY % 0.00% 0.98% 7.37% -18.10% -31.76% -31.73% -
  Horiz. % 41.37% 41.37% 40.96% 38.15% 46.59% 68.27% 100.00%
P/EPS 5.60 6.38 8.10 8.82 11.37 11.06 15.75 -15.82%
  YoY % -12.23% -21.23% -8.16% -22.43% 2.80% -29.78% -
  Horiz. % 35.56% 40.51% 51.43% 56.00% 72.19% 70.22% 100.00%
EY 17.84 15.67 12.34 11.34 8.79 9.04 6.35 18.77%
  YoY % 13.85% 26.99% 8.82% 29.01% -2.77% 42.36% -
  Horiz. % 280.94% 246.77% 194.33% 178.58% 138.43% 142.36% 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 0.81 0.55 0.62 0.71 0.68 1.05 -5.87%
  YoY % -9.88% 47.27% -11.29% -12.68% 4.41% -35.24% -
  Horiz. % 69.52% 77.14% 52.38% 59.05% 67.62% 64.76% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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