Highlights

[PTARAS] YoY Quarter Result on 2009-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 05-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Dec-2009  [#2]
Profit Trend QoQ -     -16.00%    YoY -     2,688.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 36,019 52,449 25,389 26,217 27,548 40,649 40,658 -2.00%
  YoY % -31.33% 106.58% -3.16% -4.83% -32.23% -0.02% -
  Horiz. % 88.59% 129.00% 62.45% 64.48% 67.76% 99.98% 100.00%
PBT 10,626 16,737 9,712 5,172 1,693 8,268 8,474 3.84%
  YoY % -36.51% 72.33% 87.78% 205.49% -79.52% -2.43% -
  Horiz. % 125.40% 197.51% 114.61% 61.03% 19.98% 97.57% 100.00%
Tax -2,586 -3,704 -1,473 -1,128 -1,548 -1,979 -1,759 6.63%
  YoY % 30.18% -151.46% -30.59% 27.13% 21.78% -12.51% -
  Horiz. % 147.02% 210.57% 83.74% 64.13% 88.00% 112.51% 100.00%
NP 8,040 13,033 8,239 4,044 145 6,289 6,715 3.04%
  YoY % -38.31% 58.19% 103.73% 2,688.97% -97.69% -6.34% -
  Horiz. % 119.73% 194.09% 122.70% 60.22% 2.16% 93.66% 100.00%
NP to SH 8,040 13,033 8,239 4,044 145 6,289 6,715 3.04%
  YoY % -38.31% 58.19% 103.73% 2,688.97% -97.69% -6.34% -
  Horiz. % 119.73% 194.09% 122.70% 60.22% 2.16% 93.66% 100.00%
Tax Rate 24.34 % 22.13 % 15.17 % 21.81 % 91.44 % 23.94 % 20.76 % 2.68%
  YoY % 9.99% 45.88% -30.44% -76.15% 281.95% 15.32% -
  Horiz. % 117.24% 106.60% 73.07% 105.06% 440.46% 115.32% 100.00%
Total Cost 27,979 39,416 17,150 22,173 27,403 34,360 33,943 -3.17%
  YoY % -29.02% 129.83% -22.65% -19.09% -20.25% 1.23% -
  Horiz. % 82.43% 116.12% 50.53% 65.32% 80.73% 101.23% 100.00%
Net Worth 254,868 159,862 203,975 180,362 149,349 160,807 143,093 10.09%
  YoY % 59.43% -21.63% 13.09% 20.76% -7.12% 12.38% -
  Horiz. % 178.11% 111.72% 142.55% 126.05% 104.37% 112.38% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 254,868 159,862 203,975 180,362 149,349 160,807 143,093 10.09%
  YoY % 59.43% -21.63% 13.09% 20.76% -7.12% 12.38% -
  Horiz. % 178.11% 111.72% 142.55% 126.05% 104.37% 112.38% 100.00%
NOSH 80,400 79,931 79,990 80,880 72,499 79,607 79,940 0.10%
  YoY % 0.59% -0.07% -1.10% 11.56% -8.93% -0.42% -
  Horiz. % 100.57% 99.99% 100.06% 101.18% 90.69% 99.58% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 22.32 % 24.85 % 32.45 % 15.43 % 0.53 % 15.47 % 16.52 % 5.14%
  YoY % -10.18% -23.42% 110.30% 2,811.32% -96.57% -6.36% -
  Horiz. % 135.11% 150.42% 196.43% 93.40% 3.21% 93.64% 100.00%
ROE 3.15 % 8.15 % 4.04 % 2.24 % 0.10 % 3.91 % 4.69 % -6.41%
  YoY % -61.35% 101.73% 80.36% 2,140.00% -97.44% -16.63% -
  Horiz. % 67.16% 173.77% 86.14% 47.76% 2.13% 83.37% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 44.80 65.62 31.74 32.41 38.00 51.06 50.86 -2.09%
  YoY % -31.73% 106.74% -2.07% -14.71% -25.58% 0.39% -
  Horiz. % 88.08% 129.02% 62.41% 63.72% 74.71% 100.39% 100.00%
EPS 10.00 16.20 10.30 5.00 0.20 7.90 8.40 2.95%
  YoY % -38.27% 57.28% 106.00% 2,400.00% -97.47% -5.95% -
  Horiz. % 119.05% 192.86% 122.62% 59.52% 2.38% 94.05% 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 3.1700 2.0000 2.5500 2.2300 2.0600 2.0200 1.7900 9.98%
  YoY % 58.50% -21.57% 14.35% 8.25% 1.98% 12.85% -
  Horiz. % 177.09% 111.73% 142.46% 124.58% 115.08% 112.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,384
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 21.72 31.62 15.31 15.81 16.61 24.51 24.51 -1.99%
  YoY % -31.31% 106.53% -3.16% -4.82% -32.23% 0.00% -
  Horiz. % 88.62% 129.01% 62.46% 64.50% 67.77% 100.00% 100.00%
EPS 4.85 7.86 4.97 2.44 0.09 3.79 4.05 3.05%
  YoY % -38.30% 58.15% 103.69% 2,611.11% -97.63% -6.42% -
  Horiz. % 119.75% 194.07% 122.72% 60.25% 2.22% 93.58% 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 1.5366 0.9638 1.2298 1.0874 0.9004 0.9695 0.8627 10.09%
  YoY % 59.43% -21.63% 13.10% 20.77% -7.13% 12.38% -
  Horiz. % 178.12% 111.72% 142.55% 126.05% 104.37% 112.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.0800 2.1700 1.9100 1.3200 1.0500 1.8100 1.0800 -
P/RPS 6.88 3.31 6.02 4.07 2.76 3.54 2.12 21.66%
  YoY % 107.85% -45.02% 47.91% 47.46% -22.03% 66.98% -
  Horiz. % 324.53% 156.13% 283.96% 191.98% 130.19% 166.98% 100.00%
P/EPS 30.80 13.31 18.54 26.40 525.00 22.91 12.86 15.65%
  YoY % 131.40% -28.21% -29.77% -94.97% 2,191.58% 78.15% -
  Horiz. % 239.50% 103.50% 144.17% 205.29% 4,082.43% 178.15% 100.00%
EY 3.25 7.51 5.39 3.79 0.19 4.36 7.78 -13.53%
  YoY % -56.72% 39.33% 42.22% 1,894.74% -95.64% -43.96% -
  Horiz. % 41.77% 96.53% 69.28% 48.71% 2.44% 56.04% 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 0.97 1.09 0.75 0.59 0.51 0.90 0.60 8.33%
  YoY % -11.01% 45.33% 27.12% 15.69% -43.33% 50.00% -
  Horiz. % 161.67% 181.67% 125.00% 98.33% 85.00% 150.00% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 18/02/13 21/02/12 10/02/11 05/02/10 06/02/09 15/02/08 09/02/07 -
Price 2.9300 2.5300 2.0700 1.6100 1.0300 1.7400 1.2600 -
P/RPS 6.54 3.86 6.52 4.97 2.71 3.41 2.48 17.52%
  YoY % 69.43% -40.80% 31.19% 83.39% -20.53% 37.50% -
  Horiz. % 263.71% 155.65% 262.90% 200.40% 109.27% 137.50% 100.00%
P/EPS 29.30 15.52 20.10 32.20 515.00 22.03 15.00 11.79%
  YoY % 88.79% -22.79% -37.58% -93.75% 2,237.72% 46.87% -
  Horiz. % 195.33% 103.47% 134.00% 214.67% 3,433.33% 146.87% 100.00%
EY 3.41 6.44 4.98 3.11 0.19 4.54 6.67 -10.57%
  YoY % -47.05% 29.32% 60.13% 1,536.84% -95.81% -31.93% -
  Horiz. % 51.12% 96.55% 74.66% 46.63% 2.85% 68.07% 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 0.92 1.27 0.81 0.72 0.50 0.86 0.70 4.66%
  YoY % -27.56% 56.79% 12.50% 44.00% -41.86% 22.86% -
  Horiz. % 131.43% 181.43% 115.71% 102.86% 71.43% 122.86% 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  386  479  674 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.9450.00 
 ARMADA 0.23-0.015 
 TIGER 0.06-0.01 
 MRCB 1.07+0.01 
 KNM 0.205+0.01 
 EKOVEST-WB 0.45+0.005 
 XINGHE 0.03+0.005 
 IMPIANA 0.05+0.005 
 DAYA 0.010.00 
 IRIS 0.185+0.005 
Partners & Brokers