Highlights

[PTARAS] YoY Cumulative Quarter Result on 2009-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 08-May-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Mar-2009  [#3]
Profit Trend QoQ -     690.33%    YoY -     -76.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 136,112 80,030 84,461 98,260 119,268 116,944 70,467 11.59%
  YoY % 70.08% -5.25% -14.04% -17.61% 1.99% 65.96% -
  Horiz. % 193.16% 113.57% 119.86% 139.44% 169.25% 165.96% 100.00%
PBT 42,515 26,342 17,103 9,906 28,698 23,979 11,995 23.45%
  YoY % 61.40% 54.02% 72.65% -65.48% 19.68% 99.91% -
  Horiz. % 354.44% 219.61% 142.58% 82.58% 239.25% 199.91% 100.00%
Tax -8,397 -4,070 -3,991 -4,674 -6,838 -5,177 -3,099 18.06%
  YoY % -106.31% -1.98% 14.61% 31.65% -32.08% -67.05% -
  Horiz. % 270.96% 131.33% 128.78% 150.82% 220.65% 167.05% 100.00%
NP 34,118 22,272 13,112 5,232 21,860 18,802 8,896 25.09%
  YoY % 53.19% 69.86% 150.61% -76.07% 16.26% 111.35% -
  Horiz. % 383.52% 250.36% 147.39% 58.81% 245.73% 211.35% 100.00%
NP to SH 34,118 22,272 13,112 5,232 21,860 18,802 8,896 25.09%
  YoY % 53.19% 69.86% 150.61% -76.07% 16.26% 111.35% -
  Horiz. % 383.52% 250.36% 147.39% 58.81% 245.73% 211.35% 100.00%
Tax Rate 19.75 % 15.45 % 23.34 % 47.18 % 23.83 % 21.59 % 25.84 % -4.38%
  YoY % 27.83% -33.80% -50.53% 97.99% 10.38% -16.45% -
  Horiz. % 76.43% 59.79% 90.33% 182.59% 92.22% 83.55% 100.00%
Total Cost 101,994 57,758 71,349 93,028 97,408 98,142 61,571 8.77%
  YoY % 76.59% -19.05% -23.30% -4.50% -0.75% 59.40% -
  Horiz. % 165.65% 93.81% 115.88% 151.09% 158.20% 159.40% 100.00%
Net Worth 160,361 209,901 182,288 169,838 168,954 148,015 130,565 3.48%
  YoY % -23.60% 15.15% 7.33% 0.52% 14.15% 13.37% -
  Horiz. % 122.82% 160.76% 139.61% 130.08% 129.40% 113.37% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 6,013 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 17.63 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 160,361 209,901 182,288 169,838 168,954 148,015 130,565 3.48%
  YoY % -23.60% 15.15% 7.33% 0.52% 14.15% 13.37% -
  Horiz. % 122.82% 160.76% 139.61% 130.08% 129.40% 113.37% 100.00%
NOSH 80,180 80,115 79,951 80,492 80,073 80,008 80,072 0.02%
  YoY % 0.08% 0.20% -0.67% 0.52% 0.08% -0.08% -
  Horiz. % 100.14% 100.05% 99.85% 100.52% 100.00% 99.92% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 25.07 % 27.83 % 15.52 % 5.32 % 18.33 % 16.08 % 12.62 % 12.11%
  YoY % -9.92% 79.32% 191.73% -70.98% 13.99% 27.42% -
  Horiz. % 198.65% 220.52% 122.98% 42.16% 145.25% 127.42% 100.00%
ROE 21.28 % 10.61 % 7.19 % 3.08 % 12.94 % 12.70 % 6.81 % 20.89%
  YoY % 100.57% 47.57% 133.44% -76.20% 1.89% 86.49% -
  Horiz. % 312.48% 155.80% 105.58% 45.23% 190.01% 186.49% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 169.76 99.89 105.64 122.07 148.95 146.16 88.00 11.56%
  YoY % 69.95% -5.44% -13.46% -18.05% 1.91% 66.09% -
  Horiz. % 192.91% 113.51% 120.05% 138.72% 169.26% 166.09% 100.00%
EPS 42.60 27.80 16.40 6.50 27.30 23.50 11.10 25.10%
  YoY % 53.24% 69.51% 152.31% -76.19% 16.17% 111.71% -
  Horiz. % 383.78% 250.45% 147.75% 58.56% 245.95% 211.71% 100.00%
DPS 7.50 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. % 100.00% - - - - - -
NAPS 2.0000 2.6200 2.2800 2.1100 2.1100 1.8500 1.6306 3.46%
  YoY % -23.66% 14.91% 8.06% 0.00% 14.05% 13.46% -
  Horiz. % 122.65% 160.68% 139.83% 129.40% 129.40% 113.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 82.06 48.25 50.92 59.24 71.91 70.51 42.48 11.59%
  YoY % 70.07% -5.24% -14.04% -17.62% 1.99% 65.98% -
  Horiz. % 193.17% 113.58% 119.87% 139.45% 169.28% 165.98% 100.00%
EPS 20.57 13.43 7.91 3.15 13.18 11.34 5.36 25.10%
  YoY % 53.16% 69.79% 151.11% -76.10% 16.23% 111.57% -
  Horiz. % 383.77% 250.56% 147.57% 58.77% 245.90% 211.57% 100.00%
DPS 3.63 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. % 100.00% - - - - - -
NAPS 0.9668 1.2655 1.0990 1.0240 1.0186 0.8924 0.7872 3.48%
  YoY % -23.60% 15.15% 7.32% 0.53% 14.14% 13.36% -
  Horiz. % 122.82% 160.76% 139.61% 130.08% 129.40% 113.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.5800 2.0700 1.6000 1.1000 1.6200 1.3600 0.8900 -
P/RPS 1.52 2.07 1.51 0.90 1.09 0.93 1.01 7.04%
  YoY % -26.57% 37.09% 67.78% -17.43% 17.20% -7.92% -
  Horiz. % 150.50% 204.95% 149.50% 89.11% 107.92% 92.08% 100.00%
P/EPS 6.06 7.45 9.76 16.92 5.93 5.79 8.01 -4.54%
  YoY % -18.66% -23.67% -42.32% 185.33% 2.42% -27.72% -
  Horiz. % 75.66% 93.01% 121.85% 211.24% 74.03% 72.28% 100.00%
EY 16.49 13.43 10.25 5.91 16.85 17.28 12.48 4.75%
  YoY % 22.78% 31.02% 73.43% -64.93% -2.49% 38.46% -
  Horiz. % 132.13% 107.61% 82.13% 47.36% 135.02% 138.46% 100.00%
DY 2.91 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. % 100.00% - - - - - -
P/NAPS 1.29 0.79 0.70 0.52 0.77 0.74 0.55 15.25%
  YoY % 63.29% 12.86% 34.62% -32.47% 4.05% 34.55% -
  Horiz. % 234.55% 143.64% 127.27% 94.55% 140.00% 134.55% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 18/05/12 06/05/11 07/05/10 08/05/09 09/05/08 11/05/07 11/05/06 -
Price 2.7900 2.3100 1.5800 1.2500 1.5300 1.5000 0.9000 -
P/RPS 1.64 2.31 1.50 1.02 1.03 1.03 1.02 8.23%
  YoY % -29.00% 54.00% 47.06% -0.97% 0.00% 0.98% -
  Horiz. % 160.78% 226.47% 147.06% 100.00% 100.98% 100.98% 100.00%
P/EPS 6.56 8.31 9.63 19.23 5.60 6.38 8.10 -3.45%
  YoY % -21.06% -13.71% -49.92% 243.39% -12.23% -21.23% -
  Horiz. % 80.99% 102.59% 118.89% 237.41% 69.14% 78.77% 100.00%
EY 15.25 12.03 10.38 5.20 17.84 15.67 12.34 3.59%
  YoY % 26.77% 15.90% 99.62% -70.85% 13.85% 26.99% -
  Horiz. % 123.58% 97.49% 84.12% 42.14% 144.57% 126.99% 100.00%
DY 2.69 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. % 100.00% - - - - - -
P/NAPS 1.40 0.88 0.69 0.59 0.73 0.81 0.55 16.83%
  YoY % 59.09% 27.54% 16.95% -19.18% -9.88% 47.27% -
  Horiz. % 254.55% 160.00% 125.45% 107.27% 132.73% 147.27% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers