Highlights

[PTARAS] YoY Quarter Result on 2004-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 14-May-2004
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2004
Quarter 31-Mar-2004  [#3]
Profit Trend QoQ -     -44.11%    YoY -     78.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 36,244 18,133 26,854 22,069 20,038 12,408 9,573 24.83%
  YoY % 99.88% -32.48% 21.68% 10.14% 61.49% 29.61% -
  Horiz. % 378.61% 189.42% 280.52% 230.53% 209.32% 129.61% 100.00%
PBT 5,734 3,267 4,059 1,813 1,351 1,848 1,116 31.34%
  YoY % 75.51% -19.51% 123.88% 34.20% -26.89% 65.59% -
  Horiz. % 513.80% 292.74% 363.71% 162.46% 121.06% 165.59% 100.00%
Tax -1,015 -551 -923 -256 -480 -329 -350 19.41%
  YoY % -84.21% 40.30% -260.55% 46.67% -45.90% 6.00% -
  Horiz. % 290.00% 157.43% 263.71% 73.14% 137.14% 94.00% 100.00%
NP 4,719 2,716 3,136 1,557 871 1,519 766 35.38%
  YoY % 73.75% -13.39% 101.41% 78.76% -42.66% 98.30% -
  Horiz. % 616.06% 354.57% 409.40% 203.26% 113.71% 198.30% 100.00%
NP to SH 4,719 2,716 3,136 1,557 871 1,519 766 35.38%
  YoY % 73.75% -13.39% 101.41% 78.76% -42.66% 98.30% -
  Horiz. % 616.06% 354.57% 409.40% 203.26% 113.71% 198.30% 100.00%
Tax Rate 17.70 % 16.87 % 22.74 % 14.12 % 35.53 % 17.80 % 31.36 % -9.09%
  YoY % 4.92% -25.81% 61.05% -60.26% 99.61% -43.24% -
  Horiz. % 56.44% 53.79% 72.51% 45.03% 113.30% 56.76% 100.00%
Total Cost 31,525 15,417 23,718 20,512 19,167 10,889 8,807 23.67%
  YoY % 104.48% -35.00% 15.63% 7.02% 76.02% 23.64% -
  Horiz. % 357.95% 175.05% 269.31% 232.91% 217.63% 123.64% 100.00%
Net Worth 147,968 130,640 122,279 114,688 108,603 104,035 107,590 5.45%
  YoY % 13.26% 6.84% 6.62% 5.60% 4.39% -3.30% -
  Horiz. % 137.53% 121.42% 113.65% 106.60% 100.94% 96.70% 100.00%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 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
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 147,968 130,640 122,279 114,688 108,603 104,035 107,590 5.45%
  YoY % 13.26% 6.84% 6.62% 5.60% 4.39% -3.30% -
  Horiz. % 137.53% 121.42% 113.65% 106.60% 100.94% 96.70% 100.00%
NOSH 79,983 80,117 79,999 80,257 79,908 79,947 50,065 8.12%
  YoY % -0.17% 0.15% -0.32% 0.44% -0.05% 59.69% -
  Horiz. % 159.76% 160.03% 159.79% 160.31% 159.61% 159.69% 100.00%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 13.02 % 14.98 % 11.68 % 7.06 % 4.35 % 12.24 % 8.00 % 8.45%
  YoY % -13.08% 28.25% 65.44% 62.30% -64.46% 53.00% -
  Horiz. % 162.75% 187.25% 146.00% 88.25% 54.38% 153.00% 100.00%
ROE 3.19 % 2.08 % 2.56 % 1.36 % 0.80 % 1.46 % 0.71 % 28.44%
  YoY % 53.37% -18.75% 88.24% 70.00% -45.21% 105.63% -
  Horiz. % 449.30% 292.96% 360.56% 191.55% 112.68% 205.63% 100.00%
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 45.31 22.63 33.57 27.50 25.08 15.52 19.12 15.46%
  YoY % 100.22% -32.59% 22.07% 9.65% 61.60% -18.83% -
  Horiz. % 236.98% 118.36% 175.58% 143.83% 131.17% 81.17% 100.00%
EPS 5.90 3.39 3.92 1.94 1.09 1.90 1.53 25.21%
  YoY % 74.04% -13.52% 102.06% 77.98% -42.63% 24.18% -
  Horiz. % 385.62% 221.57% 256.21% 126.80% 71.24% 124.18% 100.00%
DPS 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 1.8500 1.6306 1.5285 1.4290 1.3591 1.3013 2.1490 -2.46%
  YoY % 13.46% 6.68% 6.96% 5.14% 4.44% -39.45% -
  Horiz. % 86.09% 75.88% 71.13% 66.50% 63.24% 60.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 21.85 10.93 16.19 13.31 12.08 7.48 5.77 24.83%
  YoY % 99.91% -32.49% 21.64% 10.18% 61.50% 29.64% -
  Horiz. % 378.68% 189.43% 280.59% 230.68% 209.36% 129.64% 100.00%
EPS 2.85 1.64 1.89 0.94 0.53 0.92 0.46 35.50%
  YoY % 73.78% -13.23% 101.06% 77.36% -42.39% 100.00% -
  Horiz. % 619.57% 356.52% 410.87% 204.35% 115.22% 200.00% 100.00%
DPS 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 0.8921 0.7876 0.7372 0.6915 0.6548 0.6272 0.6487 5.45%
  YoY % 13.27% 6.84% 6.61% 5.60% 4.40% -3.31% -
  Horiz. % 137.52% 121.41% 113.64% 106.60% 100.94% 96.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.3600 0.8900 0.9400 1.1400 0.9200 1.2100 1.3000 -
P/RPS 3.00 3.93 2.80 4.15 3.67 7.80 6.80 -12.74%
  YoY % -23.66% 40.36% -32.53% 13.08% -52.95% 14.71% -
  Horiz. % 44.12% 57.79% 41.18% 61.03% 53.97% 114.71% 100.00%
P/EPS 23.05 26.25 23.98 58.76 84.40 63.68 84.97 -19.53%
  YoY % -12.19% 9.47% -59.19% -30.38% 32.54% -25.06% -
  Horiz. % 27.13% 30.89% 28.22% 69.15% 99.33% 74.94% 100.00%
EY 4.34 3.81 4.17 1.70 1.18 1.57 1.18 24.23%
  YoY % 13.91% -8.63% 145.29% 44.07% -24.84% 33.05% -
  Horiz. % 367.80% 322.88% 353.39% 144.07% 100.00% 133.05% 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 0.74 0.55 0.61 0.80 0.68 0.93 0.60 3.56%
  YoY % 34.55% -9.84% -23.75% 17.65% -26.88% 55.00% -
  Horiz. % 123.33% 91.67% 101.67% 133.33% 113.33% 155.00% 100.00%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 11/05/07 11/05/06 13/05/05 14/05/04 16/05/03 17/05/02 11/05/01 -
Price 1.5000 0.9000 0.9500 1.0100 0.9200 1.3700 1.4500 -
P/RPS 3.31 3.98 2.83 3.67 3.67 8.83 7.58 -12.89%
  YoY % -16.83% 40.64% -22.89% 0.00% -58.44% 16.49% -
  Horiz. % 43.67% 52.51% 37.34% 48.42% 48.42% 116.49% 100.00%
P/EPS 25.42 26.55 24.23 52.06 84.40 72.11 94.77 -19.69%
  YoY % -4.26% 9.57% -53.46% -38.32% 17.04% -23.91% -
  Horiz. % 26.82% 28.02% 25.57% 54.93% 89.06% 76.09% 100.00%
EY 3.93 3.77 4.13 1.92 1.18 1.39 1.06 24.40%
  YoY % 4.24% -8.72% 115.10% 62.71% -15.11% 31.13% -
  Horiz. % 370.75% 355.66% 389.62% 181.13% 111.32% 131.13% 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 0.81 0.55 0.62 0.71 0.68 1.05 0.67 3.21%
  YoY % 47.27% -11.29% -12.68% 4.41% -35.24% 56.72% -
  Horiz. % 120.90% 82.09% 92.54% 105.97% 101.49% 156.72% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers