Highlights

[PTARAS] YoY Cumulative Quarter Result on 2006-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 11-May-2006
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2006
Quarter 31-Mar-2006  [#3]
Profit Trend QoQ -     43.95%    YoY -     3.18%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 98,260 119,268 116,944 70,467 79,706 69,960 43,365 14.59%
  YoY % -17.61% 1.99% 65.96% -11.59% 13.93% 61.33% -
  Horiz. % 226.59% 275.03% 269.67% 162.50% 183.80% 161.33% 100.00%
PBT 9,906 28,698 23,979 11,995 11,549 8,801 8,499 2.58%
  YoY % -65.48% 19.68% 99.91% 3.86% 31.22% 3.55% -
  Horiz. % 116.55% 337.66% 282.14% 141.13% 135.89% 103.55% 100.00%
Tax -4,674 -6,838 -5,177 -3,099 -2,927 -1,695 -1,835 16.85%
  YoY % 31.65% -32.08% -67.05% -5.88% -72.68% 7.63% -
  Horiz. % 254.71% 372.64% 282.13% 168.88% 159.51% 92.37% 100.00%
NP 5,232 21,860 18,802 8,896 8,622 7,106 6,664 -3.95%
  YoY % -76.07% 16.26% 111.35% 3.18% 21.33% 6.63% -
  Horiz. % 78.51% 328.03% 282.14% 133.49% 129.38% 106.63% 100.00%
NP to SH 5,232 21,860 18,802 8,896 8,622 7,106 6,664 -3.95%
  YoY % -76.07% 16.26% 111.35% 3.18% 21.33% 6.63% -
  Horiz. % 78.51% 328.03% 282.14% 133.49% 129.38% 106.63% 100.00%
Tax Rate 47.18 % 23.83 % 21.59 % 25.84 % 25.34 % 19.26 % 21.59 % 13.90%
  YoY % 97.99% 10.38% -16.45% 1.97% 31.57% -10.79% -
  Horiz. % 218.53% 110.38% 100.00% 119.69% 117.37% 89.21% 100.00%
Total Cost 93,028 97,408 98,142 61,571 71,084 62,854 36,701 16.75%
  YoY % -4.50% -0.75% 59.40% -13.38% 13.09% 71.26% -
  Horiz. % 253.48% 265.41% 267.41% 167.76% 193.68% 171.26% 100.00%
Net Worth 169,838 168,954 148,015 130,565 122,365 114,352 108,858 7.69%
  YoY % 0.52% 14.15% 13.37% 6.70% 7.01% 5.05% -
  Horiz. % 156.02% 155.21% 135.97% 119.94% 112.41% 105.05% 100.00%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 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
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 169,838 168,954 148,015 130,565 122,365 114,352 108,858 7.69%
  YoY % 0.52% 14.15% 13.37% 6.70% 7.01% 5.05% -
  Horiz. % 156.02% 155.21% 135.97% 119.94% 112.41% 105.05% 100.00%
NOSH 80,492 80,073 80,008 80,072 80,055 80,022 80,096 0.08%
  YoY % 0.52% 0.08% -0.08% 0.02% 0.04% -0.09% -
  Horiz. % 100.49% 99.97% 99.89% 99.97% 99.95% 99.91% 100.00%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 5.32 % 18.33 % 16.08 % 12.62 % 10.82 % 10.16 % 15.37 % -16.19%
  YoY % -70.98% 13.99% 27.42% 16.64% 6.50% -33.90% -
  Horiz. % 34.61% 119.26% 104.62% 82.11% 70.40% 66.10% 100.00%
ROE 3.08 % 12.94 % 12.70 % 6.81 % 7.05 % 6.21 % 6.12 % -10.80%
  YoY % -76.20% 1.89% 86.49% -3.40% 13.53% 1.47% -
  Horiz. % 50.33% 211.44% 207.52% 111.27% 115.20% 101.47% 100.00%
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 122.07 148.95 146.16 88.00 99.56 87.43 54.14 14.50%
  YoY % -18.05% 1.91% 66.09% -11.61% 13.87% 61.49% -
  Horiz. % 225.47% 275.12% 269.97% 162.54% 183.89% 161.49% 100.00%
EPS 6.50 27.30 23.50 11.10 10.77 8.88 8.32 -4.03%
  YoY % -76.19% 16.17% 111.71% 3.06% 21.28% 6.73% -
  Horiz. % 78.12% 328.12% 282.45% 133.41% 129.45% 106.73% 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 2.1100 2.1100 1.8500 1.6306 1.5285 1.4290 1.3591 7.60%
  YoY % 0.00% 14.05% 13.46% 6.68% 6.96% 5.14% -
  Horiz. % 155.25% 155.25% 136.12% 119.98% 112.46% 105.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 59.24 71.91 70.51 42.48 48.05 42.18 26.14 14.59%
  YoY % -17.62% 1.99% 65.98% -11.59% 13.92% 61.36% -
  Horiz. % 226.63% 275.10% 269.74% 162.51% 183.82% 161.36% 100.00%
EPS 3.15 13.18 11.34 5.36 5.20 4.28 4.02 -3.98%
  YoY % -76.10% 16.23% 111.57% 3.08% 21.50% 6.47% -
  Horiz. % 78.36% 327.86% 282.09% 133.33% 129.35% 106.47% 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 1.0240 1.0186 0.8924 0.7872 0.7377 0.6894 0.6563 7.69%
  YoY % 0.53% 14.14% 13.36% 6.71% 7.01% 5.04% -
  Horiz. % 156.03% 155.20% 135.97% 119.95% 112.40% 105.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.1000 1.6200 1.3600 0.8900 0.9400 1.1400 0.9200 -
P/RPS 0.90 1.09 0.93 1.01 0.94 1.30 1.70 -10.05%
  YoY % -17.43% 17.20% -7.92% 7.45% -27.69% -23.53% -
  Horiz. % 52.94% 64.12% 54.71% 59.41% 55.29% 76.47% 100.00%
P/EPS 16.92 5.93 5.79 8.01 8.73 12.84 11.06 7.34%
  YoY % 185.33% 2.42% -27.72% -8.25% -32.01% 16.09% -
  Horiz. % 152.98% 53.62% 52.35% 72.42% 78.93% 116.09% 100.00%
EY 5.91 16.85 17.28 12.48 11.46 7.79 9.04 -6.83%
  YoY % -64.93% -2.49% 38.46% 8.90% 47.11% -13.83% -
  Horiz. % 65.38% 186.39% 191.15% 138.05% 126.77% 86.17% 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 0.52 0.77 0.74 0.55 0.61 0.80 0.68 -4.37%
  YoY % -32.47% 4.05% 34.55% -9.84% -23.75% 17.65% -
  Horiz. % 76.47% 113.24% 108.82% 80.88% 89.71% 117.65% 100.00%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 08/05/09 09/05/08 11/05/07 11/05/06 13/05/05 14/05/04 16/05/03 -
Price 1.2500 1.5300 1.5000 0.9000 0.9500 1.0100 0.9200 -
P/RPS 1.02 1.03 1.03 1.02 0.95 1.16 1.70 -8.15%
  YoY % -0.97% 0.00% 0.98% 7.37% -18.10% -31.76% -
  Horiz. % 60.00% 60.59% 60.59% 60.00% 55.88% 68.24% 100.00%
P/EPS 19.23 5.60 6.38 8.10 8.82 11.37 11.06 9.65%
  YoY % 243.39% -12.23% -21.23% -8.16% -22.43% 2.80% -
  Horiz. % 173.87% 50.63% 57.69% 73.24% 79.75% 102.80% 100.00%
EY 5.20 17.84 15.67 12.34 11.34 8.79 9.04 -8.80%
  YoY % -70.85% 13.85% 26.99% 8.82% 29.01% -2.77% -
  Horiz. % 57.52% 197.35% 173.34% 136.50% 125.44% 97.23% 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 0.59 0.73 0.81 0.55 0.62 0.71 0.68 -2.34%
  YoY % -19.18% -9.88% 47.27% -11.29% -12.68% 4.41% -
  Horiz. % 86.76% 107.35% 119.12% 80.88% 91.18% 104.41% 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
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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