Highlights

[PTARAS] YoY Quarter Result on 2010-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 10-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     -6.39%    YoY -     103.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 47,892 36,019 52,449 25,389 26,217 27,548 40,649 2.77%
  YoY % 32.96% -31.33% 106.58% -3.16% -4.83% -32.23% -
  Horiz. % 117.82% 88.61% 129.03% 62.46% 64.50% 67.77% 100.00%
PBT 17,895 10,626 16,737 9,712 5,172 1,693 8,268 13.72%
  YoY % 68.41% -36.51% 72.33% 87.78% 205.49% -79.52% -
  Horiz. % 216.44% 128.52% 202.43% 117.46% 62.55% 20.48% 100.00%
Tax -4,168 -2,586 -3,704 -1,473 -1,128 -1,548 -1,979 13.20%
  YoY % -61.18% 30.18% -151.46% -30.59% 27.13% 21.78% -
  Horiz. % 210.61% 130.67% 187.17% 74.43% 57.00% 78.22% 100.00%
NP 13,727 8,040 13,033 8,239 4,044 145 6,289 13.88%
  YoY % 70.73% -38.31% 58.19% 103.73% 2,688.97% -97.69% -
  Horiz. % 218.27% 127.84% 207.23% 131.01% 64.30% 2.31% 100.00%
NP to SH 13,727 8,040 13,033 8,239 4,044 145 6,289 13.88%
  YoY % 70.73% -38.31% 58.19% 103.73% 2,688.97% -97.69% -
  Horiz. % 218.27% 127.84% 207.23% 131.01% 64.30% 2.31% 100.00%
Tax Rate 23.29 % 24.34 % 22.13 % 15.17 % 21.81 % 91.44 % 23.94 % -0.46%
  YoY % -4.31% 9.99% 45.88% -30.44% -76.15% 281.95% -
  Horiz. % 97.28% 101.67% 92.44% 63.37% 91.10% 381.95% 100.00%
Total Cost 34,165 27,979 39,416 17,150 22,173 27,403 34,360 -0.09%
  YoY % 22.11% -29.02% 129.83% -22.65% -19.09% -20.25% -
  Horiz. % 99.43% 81.43% 114.71% 49.91% 64.53% 79.75% 100.00%
Net Worth 284,116 254,868 159,862 203,975 180,362 149,349 160,807 9.94%
  YoY % 11.48% 59.43% -21.63% 13.09% 20.76% -7.12% -
  Horiz. % 176.68% 158.49% 99.41% 126.84% 112.16% 92.88% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 284,116 254,868 159,862 203,975 180,362 149,349 160,807 9.94%
  YoY % 11.48% 59.43% -21.63% 13.09% 20.76% -7.12% -
  Horiz. % 176.68% 158.49% 99.41% 126.84% 112.16% 92.88% 100.00%
NOSH 159,616 80,400 79,931 79,990 80,880 72,499 79,607 12.28%
  YoY % 98.53% 0.59% -0.07% -1.10% 11.56% -8.93% -
  Horiz. % 200.50% 101.00% 100.41% 100.48% 101.60% 91.07% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 28.66 % 22.32 % 24.85 % 32.45 % 15.43 % 0.53 % 15.47 % 10.81%
  YoY % 28.41% -10.18% -23.42% 110.30% 2,811.32% -96.57% -
  Horiz. % 185.26% 144.28% 160.63% 209.76% 99.74% 3.43% 100.00%
ROE 4.83 % 3.15 % 8.15 % 4.04 % 2.24 % 0.10 % 3.91 % 3.58%
  YoY % 53.33% -61.35% 101.73% 80.36% 2,140.00% -97.44% -
  Horiz. % 123.53% 80.56% 208.44% 103.32% 57.29% 2.56% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 30.00 44.80 65.62 31.74 32.41 38.00 51.06 -8.47%
  YoY % -33.04% -31.73% 106.74% -2.07% -14.71% -25.58% -
  Horiz. % 58.75% 87.74% 128.52% 62.16% 63.47% 74.42% 100.00%
EPS 8.60 10.00 16.20 10.30 5.00 0.20 7.90 1.42%
  YoY % -14.00% -38.27% 57.28% 106.00% 2,400.00% -97.47% -
  Horiz. % 108.86% 126.58% 205.06% 130.38% 63.29% 2.53% 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 1.7800 3.1700 2.0000 2.5500 2.2300 2.0600 2.0200 -2.08%
  YoY % -43.85% 58.50% -21.57% 14.35% 8.25% 1.98% -
  Horiz. % 88.12% 156.93% 99.01% 126.24% 110.40% 101.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,384
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 28.87 21.72 31.62 15.31 15.81 16.61 24.51 2.76%
  YoY % 32.92% -31.31% 106.53% -3.16% -4.82% -32.23% -
  Horiz. % 117.79% 88.62% 129.01% 62.46% 64.50% 67.77% 100.00%
EPS 8.28 4.85 7.86 4.97 2.44 0.09 3.79 13.90%
  YoY % 70.72% -38.30% 58.15% 103.69% 2,611.11% -97.63% -
  Horiz. % 218.47% 127.97% 207.39% 131.13% 64.38% 2.37% 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 1.7129 1.5366 0.9638 1.2298 1.0874 0.9004 0.9695 9.94%
  YoY % 11.47% 59.43% -21.63% 13.10% 20.77% -7.13% -
  Horiz. % 176.68% 158.49% 99.41% 126.85% 112.16% 92.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.8600 3.0800 2.1700 1.9100 1.3200 1.0500 1.8100 -
P/RPS 9.53 6.88 3.31 6.02 4.07 2.76 3.54 17.93%
  YoY % 38.52% 107.85% -45.02% 47.91% 47.46% -22.03% -
  Horiz. % 269.21% 194.35% 93.50% 170.06% 114.97% 77.97% 100.00%
P/EPS 33.26 30.80 13.31 18.54 26.40 525.00 22.91 6.40%
  YoY % 7.99% 131.40% -28.21% -29.77% -94.97% 2,191.58% -
  Horiz. % 145.18% 134.44% 58.10% 80.93% 115.23% 2,291.58% 100.00%
EY 3.01 3.25 7.51 5.39 3.79 0.19 4.36 -5.98%
  YoY % -7.38% -56.72% 39.33% 42.22% 1,894.74% -95.64% -
  Horiz. % 69.04% 74.54% 172.25% 123.62% 86.93% 4.36% 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 1.61 0.97 1.09 0.75 0.59 0.51 0.90 10.17%
  YoY % 65.98% -11.01% 45.33% 27.12% 15.69% -43.33% -
  Horiz. % 178.89% 107.78% 121.11% 83.33% 65.56% 56.67% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 12/02/14 18/02/13 21/02/12 10/02/11 05/02/10 06/02/09 15/02/08 -
Price 2.8500 2.9300 2.5300 2.0700 1.6100 1.0300 1.7400 -
P/RPS 9.50 6.54 3.86 6.52 4.97 2.71 3.41 18.60%
  YoY % 45.26% 69.43% -40.80% 31.19% 83.39% -20.53% -
  Horiz. % 278.59% 191.79% 113.20% 191.20% 145.75% 79.47% 100.00%
P/EPS 33.14 29.30 15.52 20.10 32.20 515.00 22.03 7.04%
  YoY % 13.11% 88.79% -22.79% -37.58% -93.75% 2,237.72% -
  Horiz. % 150.43% 133.00% 70.45% 91.24% 146.16% 2,337.72% 100.00%
EY 3.02 3.41 6.44 4.98 3.11 0.19 4.54 -6.56%
  YoY % -11.44% -47.05% 29.32% 60.13% 1,536.84% -95.81% -
  Horiz. % 66.52% 75.11% 141.85% 109.69% 68.50% 4.19% 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 1.60 0.92 1.27 0.81 0.72 0.50 0.86 10.89%
  YoY % 73.91% -27.56% 56.79% 12.50% 44.00% -41.86% -
  Horiz. % 186.05% 106.98% 147.67% 94.19% 83.72% 58.14% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers