Highlights

[PTARAS] YoY Quarter Result on 2003-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 16-May-2003
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2003
Quarter 31-Mar-2003  [#3]
Profit Trend QoQ -     -77.90%    YoY -     -42.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 18,133 26,854 22,069 20,038 12,408 9,573 7,300 16.37%
  YoY % -32.48% 21.68% 10.14% 61.49% 29.61% 31.14% -
  Horiz. % 248.40% 367.86% 302.32% 274.49% 169.97% 131.14% 100.00%
PBT 3,267 4,059 1,813 1,351 1,848 1,116 2,126 7.42%
  YoY % -19.51% 123.88% 34.20% -26.89% 65.59% -47.51% -
  Horiz. % 153.67% 190.92% 85.28% 63.55% 86.92% 52.49% 100.00%
Tax -551 -923 -256 -480 -329 -350 35 -
  YoY % 40.30% -260.55% 46.67% -45.90% 6.00% -1,100.00% -
  Horiz. % -1,574.29% -2,637.14% -731.43% -1,371.43% -940.00% -1,000.00% 100.00%
NP 2,716 3,136 1,557 871 1,519 766 2,161 3.88%
  YoY % -13.39% 101.41% 78.76% -42.66% 98.30% -64.55% -
  Horiz. % 125.68% 145.12% 72.05% 40.31% 70.29% 35.45% 100.00%
NP to SH 2,716 3,136 1,557 871 1,519 766 2,161 3.88%
  YoY % -13.39% 101.41% 78.76% -42.66% 98.30% -64.55% -
  Horiz. % 125.68% 145.12% 72.05% 40.31% 70.29% 35.45% 100.00%
Tax Rate 16.87 % 22.74 % 14.12 % 35.53 % 17.80 % 31.36 % -1.65 % -
  YoY % -25.81% 61.05% -60.26% 99.61% -43.24% 2,000.61% -
  Horiz. % -1,022.42% -1,378.18% -855.76% -2,153.33% -1,078.79% -1,900.61% 100.00%
Total Cost 15,417 23,718 20,512 19,167 10,889 8,807 5,139 20.08%
  YoY % -35.00% 15.63% 7.02% 76.02% 23.64% 71.38% -
  Horiz. % 300.00% 461.53% 399.14% 372.97% 211.89% 171.38% 100.00%
Net Worth 130,640 122,279 114,688 108,603 104,035 107,590 104,168 3.84%
  YoY % 6.84% 6.62% 5.60% 4.39% -3.30% 3.29% -
  Horiz. % 125.41% 117.39% 110.10% 104.26% 99.87% 103.29% 100.00%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 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
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 130,640 122,279 114,688 108,603 104,035 107,590 104,168 3.84%
  YoY % 6.84% 6.62% 5.60% 4.39% -3.30% 3.29% -
  Horiz. % 125.41% 117.39% 110.10% 104.26% 99.87% 103.29% 100.00%
NOSH 80,117 79,999 80,257 79,908 79,947 50,065 50,023 8.16%
  YoY % 0.15% -0.32% 0.44% -0.05% 59.69% 0.08% -
  Horiz. % 160.16% 159.93% 160.44% 159.74% 159.82% 100.08% 100.00%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 14.98 % 11.68 % 7.06 % 4.35 % 12.24 % 8.00 % 29.60 % -10.73%
  YoY % 28.25% 65.44% 62.30% -64.46% 53.00% -72.97% -
  Horiz. % 50.61% 39.46% 23.85% 14.70% 41.35% 27.03% 100.00%
ROE 2.08 % 2.56 % 1.36 % 0.80 % 1.46 % 0.71 % 2.07 % 0.08%
  YoY % -18.75% 88.24% 70.00% -45.21% 105.63% -65.70% -
  Horiz. % 100.48% 123.67% 65.70% 38.65% 70.53% 34.30% 100.00%
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 22.63 33.57 27.50 25.08 15.52 19.12 14.59 7.59%
  YoY % -32.59% 22.07% 9.65% 61.60% -18.83% 31.05% -
  Horiz. % 155.11% 230.09% 188.49% 171.90% 106.37% 131.05% 100.00%
EPS 3.39 3.92 1.94 1.09 1.90 1.53 4.32 -3.96%
  YoY % -13.52% 102.06% 77.98% -42.63% 24.18% -64.58% -
  Horiz. % 78.47% 90.74% 44.91% 25.23% 43.98% 35.42% 100.00%
DPS 0.00 0.00 0.00 0.00 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6306 1.5285 1.4290 1.3591 1.3013 2.1490 2.0824 -3.99%
  YoY % 6.68% 6.96% 5.14% 4.44% -39.45% 3.20% -
  Horiz. % 78.30% 73.40% 68.62% 65.27% 62.49% 103.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 10.93 16.19 13.31 12.08 7.48 5.77 4.40 16.37%
  YoY % -32.49% 21.64% 10.18% 61.50% 29.64% 31.14% -
  Horiz. % 248.41% 367.95% 302.50% 274.55% 170.00% 131.14% 100.00%
EPS 1.64 1.89 0.94 0.53 0.92 0.46 1.30 3.95%
  YoY % -13.23% 101.06% 77.36% -42.39% 100.00% -64.62% -
  Horiz. % 126.15% 145.38% 72.31% 40.77% 70.77% 35.38% 100.00%
DPS 0.00 0.00 0.00 0.00 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7876 0.7372 0.6915 0.6548 0.6272 0.6487 0.6280 3.84%
  YoY % 6.84% 6.61% 5.60% 4.40% -3.31% 3.30% -
  Horiz. % 125.41% 117.39% 110.11% 104.27% 99.87% 103.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.8900 0.9400 1.1400 0.9200 1.2100 1.3000 2.7100 -
P/RPS 3.93 2.80 4.15 3.67 7.80 6.80 18.57 -22.79%
  YoY % 40.36% -32.53% 13.08% -52.95% 14.71% -63.38% -
  Horiz. % 21.16% 15.08% 22.35% 19.76% 42.00% 36.62% 100.00%
P/EPS 26.25 23.98 58.76 84.40 63.68 84.97 62.73 -13.51%
  YoY % 9.47% -59.19% -30.38% 32.54% -25.06% 35.45% -
  Horiz. % 41.85% 38.23% 93.67% 134.54% 101.51% 135.45% 100.00%
EY 3.81 4.17 1.70 1.18 1.57 1.18 1.59 15.67%
  YoY % -8.63% 145.29% 44.07% -24.84% 33.05% -25.79% -
  Horiz. % 239.62% 262.26% 106.92% 74.21% 98.74% 74.21% 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 0.55 0.61 0.80 0.68 0.93 0.60 1.30 -13.35%
  YoY % -9.84% -23.75% 17.65% -26.88% 55.00% -53.85% -
  Horiz. % 42.31% 46.92% 61.54% 52.31% 71.54% 46.15% 100.00%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 11/05/06 13/05/05 14/05/04 16/05/03 17/05/02 11/05/01 12/05/00 -
Price 0.9000 0.9500 1.0100 0.9200 1.3700 1.4500 2.5300 -
P/RPS 3.98 2.83 3.67 3.67 8.83 7.58 17.34 -21.74%
  YoY % 40.64% -22.89% 0.00% -58.44% 16.49% -56.29% -
  Horiz. % 22.95% 16.32% 21.16% 21.16% 50.92% 43.71% 100.00%
P/EPS 26.55 24.23 52.06 84.40 72.11 94.77 58.56 -12.35%
  YoY % 9.57% -53.46% -38.32% 17.04% -23.91% 61.83% -
  Horiz. % 45.34% 41.38% 88.90% 144.13% 123.14% 161.83% 100.00%
EY 3.77 4.13 1.92 1.18 1.39 1.06 1.71 14.08%
  YoY % -8.72% 115.10% 62.71% -15.11% 31.13% -38.01% -
  Horiz. % 220.47% 241.52% 112.28% 69.01% 81.29% 61.99% 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 0.55 0.62 0.71 0.68 1.05 0.67 1.21 -12.31%
  YoY % -11.29% -12.68% 4.41% -35.24% 56.72% -44.63% -
  Horiz. % 45.45% 51.24% 58.68% 56.20% 86.78% 55.37% 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.
 


 

386  331  519  735 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.765+0.02 
 SAPNRG 0.260.00 
 PERDANA-PR 0.015+0.005 
 HSI-H8F 0.125-0.065 
 EKOVEST 0.81+0.015 
 DGB 0.14-0.005 
 VELESTO 0.3650.00 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.33+0.05 
 MLAB 0.05-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers