Highlights

[PTARAS] YoY Quarter Result on 2009-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 06-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Sep-2009  [#1]
Profit Trend QoQ -     -22.83%    YoY -     831.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 43,686 38,599 23,212 31,890 41,301 34,340 40,042 1.46%
  YoY % 13.18% 66.29% -27.21% -22.79% 20.27% -14.24% -
  Horiz. % 109.10% 96.40% 57.97% 79.64% 103.14% 85.76% 100.00%
PBT 18,866 14,786 9,896 6,288 2,104 10,081 9,771 11.58%
  YoY % 27.59% 49.41% 57.38% 198.86% -79.13% 3.17% -
  Horiz. % 193.08% 151.33% 101.28% 64.35% 21.53% 103.17% 100.00%
Tax -4,555 -2,654 -1,095 -1,474 -1,587 -2,131 -2,403 11.24%
  YoY % -71.63% -142.37% 25.71% 7.12% 25.53% 11.32% -
  Horiz. % 189.55% 110.45% 45.57% 61.34% 66.04% 88.68% 100.00%
NP 14,311 12,132 8,801 4,814 517 7,950 7,368 11.69%
  YoY % 17.96% 37.85% 82.82% 831.14% -93.50% 7.90% -
  Horiz. % 194.23% 164.66% 119.45% 65.34% 7.02% 107.90% 100.00%
NP to SH 14,311 12,132 8,801 4,814 517 7,950 7,368 11.69%
  YoY % 17.96% 37.85% 82.82% 831.14% -93.50% 7.90% -
  Horiz. % 194.23% 164.66% 119.45% 65.34% 7.02% 107.90% 100.00%
Tax Rate 24.14 % 17.95 % 11.07 % 23.44 % 75.43 % 21.14 % 24.59 % -0.31%
  YoY % 34.48% 62.15% -52.77% -68.92% 256.81% -14.03% -
  Horiz. % 98.17% 73.00% 45.02% 95.32% 306.75% 85.97% 100.00%
Total Cost 29,375 26,467 14,411 27,076 40,784 26,390 32,674 -1.76%
  YoY % 10.99% 83.66% -46.78% -33.61% 54.54% -19.23% -
  Horiz. % 89.90% 81.00% 44.11% 82.87% 124.82% 80.77% 100.00%
Net Worth 251,042 217,918 199,222 180,524 185,258 161,409 139,351 10.30%
  YoY % 15.20% 9.38% 10.36% -2.55% 14.78% 15.83% -
  Horiz. % 180.15% 156.38% 142.96% 129.55% 132.94% 115.83% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 251,042 217,918 199,222 180,524 185,258 161,409 139,351 10.30%
  YoY % 15.20% 9.38% 10.36% -2.55% 14.78% 15.83% -
  Horiz. % 180.15% 156.38% 142.96% 129.55% 132.94% 115.83% 100.00%
NOSH 79,949 79,823 80,009 80,233 86,166 80,303 80,086 -0.03%
  YoY % 0.16% -0.23% -0.28% -6.89% 7.30% 0.27% -
  Horiz. % 99.83% 99.67% 99.90% 100.18% 107.59% 100.27% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 32.76 % 31.43 % 37.92 % 15.10 % 1.25 % 23.15 % 18.40 % 10.08%
  YoY % 4.23% -17.11% 151.13% 1,108.00% -94.60% 25.82% -
  Horiz. % 178.04% 170.82% 206.09% 82.07% 6.79% 125.82% 100.00%
ROE 5.70 % 5.57 % 4.42 % 2.67 % 0.28 % 4.93 % 5.29 % 1.25%
  YoY % 2.33% 26.02% 65.54% 853.57% -94.32% -6.81% -
  Horiz. % 107.75% 105.29% 83.55% 50.47% 5.29% 93.19% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 54.64 48.36 29.01 39.75 47.93 42.76 50.00 1.49%
  YoY % 12.99% 66.70% -27.02% -17.07% 12.09% -14.48% -
  Horiz. % 109.28% 96.72% 58.02% 79.50% 95.86% 85.52% 100.00%
EPS 17.90 15.20 11.00 6.00 0.60 9.90 9.20 11.72%
  YoY % 17.76% 38.18% 83.33% 900.00% -93.94% 7.61% -
  Horiz. % 194.57% 165.22% 119.57% 65.22% 6.52% 107.61% 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 3.1400 2.7300 2.4900 2.2500 2.1500 2.0100 1.7400 10.33%
  YoY % 15.02% 9.64% 10.67% 4.65% 6.97% 15.52% -
  Horiz. % 180.46% 156.90% 143.10% 129.31% 123.56% 115.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 26.34 23.27 13.99 19.23 24.90 20.70 24.14 1.46%
  YoY % 13.19% 66.33% -27.25% -22.77% 20.29% -14.25% -
  Horiz. % 109.11% 96.40% 57.95% 79.66% 103.15% 85.75% 100.00%
EPS 8.63 7.31 5.31 2.90 0.31 4.79 4.44 11.70%
  YoY % 18.06% 37.66% 83.10% 835.48% -93.53% 7.88% -
  Horiz. % 194.37% 164.64% 119.59% 65.32% 6.98% 107.88% 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 1.5135 1.3138 1.2011 1.0884 1.1169 0.9731 0.8402 10.30%
  YoY % 15.20% 9.38% 10.35% -2.55% 14.78% 15.82% -
  Horiz. % 180.14% 156.37% 142.95% 129.54% 132.93% 115.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.0200 2.3600 1.8300 1.4100 1.3000 1.9100 0.8800 -
P/RPS 5.53 4.88 6.31 3.55 2.71 4.47 1.76 21.00%
  YoY % 13.32% -22.66% 77.75% 31.00% -39.37% 153.98% -
  Horiz. % 314.20% 277.27% 358.52% 201.70% 153.98% 253.98% 100.00%
P/EPS 16.87 15.53 16.64 23.50 216.67 19.29 9.57 9.90%
  YoY % 8.63% -6.67% -29.19% -89.15% 1,023.22% 101.57% -
  Horiz. % 176.28% 162.28% 173.88% 245.56% 2,264.05% 201.57% 100.00%
EY 5.93 6.44 6.01 4.26 0.46 5.18 10.45 -9.00%
  YoY % -7.92% 7.15% 41.08% 826.09% -91.12% -50.43% -
  Horiz. % 56.75% 61.63% 57.51% 40.77% 4.40% 49.57% 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 0.96 0.86 0.73 0.63 0.60 0.95 0.51 11.11%
  YoY % 11.63% 17.81% 15.87% 5.00% -36.84% 86.27% -
  Horiz. % 188.24% 168.63% 143.14% 123.53% 117.65% 186.27% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 08/11/12 28/10/11 04/11/10 06/11/09 07/11/08 02/11/07 03/11/06 -
Price 3.1600 2.3800 2.0300 1.4800 1.1400 1.9600 0.9500 -
P/RPS 5.78 4.92 7.00 3.72 2.38 4.58 1.90 20.35%
  YoY % 17.48% -29.71% 88.17% 56.30% -48.03% 141.05% -
  Horiz. % 304.21% 258.95% 368.42% 195.79% 125.26% 241.05% 100.00%
P/EPS 17.65 15.66 18.45 24.67 190.00 19.80 10.33 9.33%
  YoY % 12.71% -15.12% -25.21% -87.02% 859.60% 91.67% -
  Horiz. % 170.86% 151.60% 178.61% 238.82% 1,839.30% 191.67% 100.00%
EY 5.66 6.39 5.42 4.05 0.53 5.05 9.68 -8.55%
  YoY % -11.42% 17.90% 33.83% 664.15% -89.50% -47.83% -
  Horiz. % 58.47% 66.01% 55.99% 41.84% 5.48% 52.17% 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 1.01 0.87 0.82 0.66 0.53 0.98 0.55 10.65%
  YoY % 16.09% 6.10% 24.24% 24.53% -45.92% 78.18% -
  Horiz. % 183.64% 158.18% 149.09% 120.00% 96.36% 178.18% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers