Highlights

[PTARAS] YoY Quarter Result on 2008-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 06-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Dec-2008  [#2]
Profit Trend QoQ -     -71.95%    YoY -     -97.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 52,449 25,389 26,217 27,548 40,649 40,658 23,902 13.99%
  YoY % 106.58% -3.16% -4.83% -32.23% -0.02% 70.10% -
  Horiz. % 219.43% 106.22% 109.69% 115.25% 170.07% 170.10% 100.00%
PBT 16,737 9,712 5,172 1,693 8,268 8,474 4,830 23.00%
  YoY % 72.33% 87.78% 205.49% -79.52% -2.43% 75.45% -
  Horiz. % 346.52% 201.08% 107.08% 35.05% 171.18% 175.45% 100.00%
Tax -3,704 -1,473 -1,128 -1,548 -1,979 -1,759 -1,573 15.34%
  YoY % -151.46% -30.59% 27.13% 21.78% -12.51% -11.82% -
  Horiz. % 235.47% 93.64% 71.71% 98.41% 125.81% 111.82% 100.00%
NP 13,033 8,239 4,044 145 6,289 6,715 3,257 25.99%
  YoY % 58.19% 103.73% 2,688.97% -97.69% -6.34% 106.17% -
  Horiz. % 400.15% 252.96% 124.16% 4.45% 193.09% 206.17% 100.00%
NP to SH 13,033 8,239 4,044 145 6,289 6,715 3,257 25.99%
  YoY % 58.19% 103.73% 2,688.97% -97.69% -6.34% 106.17% -
  Horiz. % 400.15% 252.96% 124.16% 4.45% 193.09% 206.17% 100.00%
Tax Rate 22.13 % 15.17 % 21.81 % 91.44 % 23.94 % 20.76 % 32.57 % -6.24%
  YoY % 45.88% -30.44% -76.15% 281.95% 15.32% -36.26% -
  Horiz. % 67.95% 46.58% 66.96% 280.75% 73.50% 63.74% 100.00%
Total Cost 39,416 17,150 22,173 27,403 34,360 33,943 20,645 11.38%
  YoY % 129.83% -22.65% -19.09% -20.25% 1.23% 64.41% -
  Horiz. % 190.92% 83.07% 107.40% 132.73% 166.43% 164.41% 100.00%
Net Worth 159,862 203,975 180,362 149,349 160,807 143,093 127,775 3.80%
  YoY % -21.63% 13.09% 20.76% -7.12% 12.38% 11.99% -
  Horiz. % 125.11% 159.64% 141.16% 116.88% 125.85% 111.99% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 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
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 159,862 203,975 180,362 149,349 160,807 143,093 127,775 3.80%
  YoY % -21.63% 13.09% 20.76% -7.12% 12.38% 11.99% -
  Horiz. % 125.11% 159.64% 141.16% 116.88% 125.85% 111.99% 100.00%
NOSH 79,931 79,990 80,880 72,499 79,607 79,940 80,024 -0.02%
  YoY % -0.07% -1.10% 11.56% -8.93% -0.42% -0.11% -
  Horiz. % 99.88% 99.96% 101.07% 90.60% 99.48% 99.89% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 24.85 % 32.45 % 15.43 % 0.53 % 15.47 % 16.52 % 13.63 % 10.52%
  YoY % -23.42% 110.30% 2,811.32% -96.57% -6.36% 21.20% -
  Horiz. % 182.32% 238.08% 113.21% 3.89% 113.50% 121.20% 100.00%
ROE 8.15 % 4.04 % 2.24 % 0.10 % 3.91 % 4.69 % 2.55 % 21.36%
  YoY % 101.73% 80.36% 2,140.00% -97.44% -16.63% 83.92% -
  Horiz. % 319.61% 158.43% 87.84% 3.92% 153.33% 183.92% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 65.62 31.74 32.41 38.00 51.06 50.86 29.87 14.01%
  YoY % 106.74% -2.07% -14.71% -25.58% 0.39% 70.27% -
  Horiz. % 219.69% 106.26% 108.50% 127.22% 170.94% 170.27% 100.00%
EPS 16.20 10.30 5.00 0.20 7.90 8.40 4.07 25.88%
  YoY % 57.28% 106.00% 2,400.00% -97.47% -5.95% 106.39% -
  Horiz. % 398.03% 253.07% 122.85% 4.91% 194.10% 206.39% 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 2.0000 2.5500 2.2300 2.0600 2.0200 1.7900 1.5967 3.82%
  YoY % -21.57% 14.35% 8.25% 1.98% 12.85% 12.11% -
  Horiz. % 125.26% 159.70% 139.66% 129.02% 126.51% 112.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 31.62 15.31 15.81 16.61 24.51 24.51 14.41 13.99%
  YoY % 106.53% -3.16% -4.82% -32.23% 0.00% 70.09% -
  Horiz. % 219.43% 106.25% 109.72% 115.27% 170.09% 170.09% 100.00%
EPS 7.86 4.97 2.44 0.09 3.79 4.05 1.96 26.03%
  YoY % 58.15% 103.69% 2,611.11% -97.63% -6.42% 106.63% -
  Horiz. % 401.02% 253.57% 124.49% 4.59% 193.37% 206.63% 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 0.9638 1.2298 1.0874 0.9004 0.9695 0.8627 0.7704 3.80%
  YoY % -21.63% 13.10% 20.77% -7.13% 12.38% 11.98% -
  Horiz. % 125.10% 159.63% 141.15% 116.87% 125.84% 111.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.1700 1.9100 1.3200 1.0500 1.8100 1.0800 0.7600 -
P/RPS 3.31 6.02 4.07 2.76 3.54 2.12 2.54 4.51%
  YoY % -45.02% 47.91% 47.46% -22.03% 66.98% -16.54% -
  Horiz. % 130.31% 237.01% 160.24% 108.66% 139.37% 83.46% 100.00%
P/EPS 13.31 18.54 26.40 525.00 22.91 12.86 18.67 -5.48%
  YoY % -28.21% -29.77% -94.97% 2,191.58% 78.15% -31.12% -
  Horiz. % 71.29% 99.30% 141.40% 2,812.00% 122.71% 68.88% 100.00%
EY 7.51 5.39 3.79 0.19 4.36 7.78 5.36 5.78%
  YoY % 39.33% 42.22% 1,894.74% -95.64% -43.96% 45.15% -
  Horiz. % 140.11% 100.56% 70.71% 3.54% 81.34% 145.15% 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 1.09 0.75 0.59 0.51 0.90 0.60 0.48 14.64%
  YoY % 45.33% 27.12% 15.69% -43.33% 50.00% 25.00% -
  Horiz. % 227.08% 156.25% 122.92% 106.25% 187.50% 125.00% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 21/02/12 10/02/11 05/02/10 06/02/09 15/02/08 09/02/07 17/02/06 -
Price 2.5300 2.0700 1.6100 1.0300 1.7400 1.2600 0.8200 -
P/RPS 3.86 6.52 4.97 2.71 3.41 2.48 2.75 5.81%
  YoY % -40.80% 31.19% 83.39% -20.53% 37.50% -9.82% -
  Horiz. % 140.36% 237.09% 180.73% 98.55% 124.00% 90.18% 100.00%
P/EPS 15.52 20.10 32.20 515.00 22.03 15.00 20.15 -4.26%
  YoY % -22.79% -37.58% -93.75% 2,237.72% 46.87% -25.56% -
  Horiz. % 77.02% 99.75% 159.80% 2,555.83% 109.33% 74.44% 100.00%
EY 6.44 4.98 3.11 0.19 4.54 6.67 4.96 4.45%
  YoY % 29.32% 60.13% 1,536.84% -95.81% -31.93% 34.48% -
  Horiz. % 129.84% 100.40% 62.70% 3.83% 91.53% 134.48% 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 1.27 0.81 0.72 0.50 0.86 0.70 0.51 16.41%
  YoY % 56.79% 12.50% 44.00% -41.86% 22.86% 37.25% -
  Horiz. % 249.02% 158.82% 141.18% 98.04% 168.63% 137.25% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 
Partners & Brokers