Highlights

[PTARAS] YoY Quarter Result on 2005-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 13-May-2005
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2005
Quarter 31-Mar-2005  [#3]
Profit Trend QoQ -     29.37%    YoY -     101.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 44,279 36,244 18,133 26,854 22,069 20,038 12,408 23.59%
  YoY % 22.17% 99.88% -32.48% 21.68% 10.14% 61.49% -
  Horiz. % 356.86% 292.10% 146.14% 216.42% 177.86% 161.49% 100.00%
PBT 10,349 5,734 3,267 4,059 1,813 1,351 1,848 33.22%
  YoY % 80.48% 75.51% -19.51% 123.88% 34.20% -26.89% -
  Horiz. % 560.01% 310.28% 176.79% 219.64% 98.11% 73.11% 100.00%
Tax -2,728 -1,015 -551 -923 -256 -480 -329 42.22%
  YoY % -168.77% -84.21% 40.30% -260.55% 46.67% -45.90% -
  Horiz. % 829.18% 308.51% 167.48% 280.55% 77.81% 145.90% 100.00%
NP 7,621 4,719 2,716 3,136 1,557 871 1,519 30.81%
  YoY % 61.50% 73.75% -13.39% 101.41% 78.76% -42.66% -
  Horiz. % 501.71% 310.66% 178.80% 206.45% 102.50% 57.34% 100.00%
NP to SH 7,621 4,719 2,716 3,136 1,557 871 1,519 30.81%
  YoY % 61.50% 73.75% -13.39% 101.41% 78.76% -42.66% -
  Horiz. % 501.71% 310.66% 178.80% 206.45% 102.50% 57.34% 100.00%
Tax Rate 26.36 % 17.70 % 16.87 % 22.74 % 14.12 % 35.53 % 17.80 % 6.76%
  YoY % 48.93% 4.92% -25.81% 61.05% -60.26% 99.61% -
  Horiz. % 148.09% 99.44% 94.78% 127.75% 79.33% 199.61% 100.00%
Total Cost 36,658 31,525 15,417 23,718 20,512 19,167 10,889 22.40%
  YoY % 16.28% 104.48% -35.00% 15.63% 7.02% 76.02% -
  Horiz. % 336.65% 289.51% 141.58% 217.82% 188.37% 176.02% 100.00%
Net Worth 169,266 147,968 130,640 122,279 114,688 108,603 104,035 8.44%
  YoY % 14.39% 13.26% 6.84% 6.62% 5.60% 4.39% -
  Horiz. % 162.70% 142.23% 125.57% 117.54% 110.24% 104.39% 100.00%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 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
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 169,266 147,968 130,640 122,279 114,688 108,603 104,035 8.44%
  YoY % 14.39% 13.26% 6.84% 6.62% 5.60% 4.39% -
  Horiz. % 162.70% 142.23% 125.57% 117.54% 110.24% 104.39% 100.00%
NOSH 80,221 79,983 80,117 79,999 80,257 79,908 79,947 0.06%
  YoY % 0.30% -0.17% 0.15% -0.32% 0.44% -0.05% -
  Horiz. % 100.34% 100.04% 100.21% 100.07% 100.39% 99.95% 100.00%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 17.21 % 13.02 % 14.98 % 11.68 % 7.06 % 4.35 % 12.24 % 5.84%
  YoY % 32.18% -13.08% 28.25% 65.44% 62.30% -64.46% -
  Horiz. % 140.60% 106.37% 122.39% 95.42% 57.68% 35.54% 100.00%
ROE 4.50 % 3.19 % 2.08 % 2.56 % 1.36 % 0.80 % 1.46 % 20.62%
  YoY % 41.07% 53.37% -18.75% 88.24% 70.00% -45.21% -
  Horiz. % 308.22% 218.49% 142.47% 175.34% 93.15% 54.79% 100.00%
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 55.20 45.31 22.63 33.57 27.50 25.08 15.52 23.53%
  YoY % 21.83% 100.22% -32.59% 22.07% 9.65% 61.60% -
  Horiz. % 355.67% 291.95% 145.81% 216.30% 177.19% 161.60% 100.00%
EPS 9.50 5.90 3.39 3.92 1.94 1.09 1.90 30.73%
  YoY % 61.02% 74.04% -13.52% 102.06% 77.98% -42.63% -
  Horiz. % 500.00% 310.53% 178.42% 206.32% 102.11% 57.37% 100.00%
DPS 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 2.1100 1.8500 1.6306 1.5285 1.4290 1.3591 1.3013 8.38%
  YoY % 14.05% 13.46% 6.68% 6.96% 5.14% 4.44% -
  Horiz. % 162.15% 142.17% 125.31% 117.46% 109.81% 104.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 26.70 21.85 10.93 16.19 13.31 12.08 7.48 23.60%
  YoY % 22.20% 99.91% -32.49% 21.64% 10.18% 61.50% -
  Horiz. % 356.95% 292.11% 146.12% 216.44% 177.94% 161.50% 100.00%
EPS 4.59 2.85 1.64 1.89 0.94 0.53 0.92 30.69%
  YoY % 61.05% 73.78% -13.23% 101.06% 77.36% -42.39% -
  Horiz. % 498.91% 309.78% 178.26% 205.43% 102.17% 57.61% 100.00%
DPS 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 1.0205 0.8921 0.7876 0.7372 0.6915 0.6548 0.6272 8.44%
  YoY % 14.39% 13.27% 6.84% 6.61% 5.60% 4.40% -
  Horiz. % 162.71% 142.24% 125.57% 117.54% 110.25% 104.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.6200 1.3600 0.8900 0.9400 1.1400 0.9200 1.2100 -
P/RPS 2.93 3.00 3.93 2.80 4.15 3.67 7.80 -15.04%
  YoY % -2.33% -23.66% 40.36% -32.53% 13.08% -52.95% -
  Horiz. % 37.56% 38.46% 50.38% 35.90% 53.21% 47.05% 100.00%
P/EPS 17.05 23.05 26.25 23.98 58.76 84.40 63.68 -19.70%
  YoY % -26.03% -12.19% 9.47% -59.19% -30.38% 32.54% -
  Horiz. % 26.77% 36.20% 41.22% 37.66% 92.27% 132.54% 100.00%
EY 5.86 4.34 3.81 4.17 1.70 1.18 1.57 24.52%
  YoY % 35.02% 13.91% -8.63% 145.29% 44.07% -24.84% -
  Horiz. % 373.25% 276.43% 242.68% 265.61% 108.28% 75.16% 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 0.77 0.74 0.55 0.61 0.80 0.68 0.93 -3.09%
  YoY % 4.05% 34.55% -9.84% -23.75% 17.65% -26.88% -
  Horiz. % 82.80% 79.57% 59.14% 65.59% 86.02% 73.12% 100.00%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 09/05/08 11/05/07 11/05/06 13/05/05 14/05/04 16/05/03 17/05/02 -
Price 1.5300 1.5000 0.9000 0.9500 1.0100 0.9200 1.3700 -
P/RPS 2.77 3.31 3.98 2.83 3.67 3.67 8.83 -17.56%
  YoY % -16.31% -16.83% 40.64% -22.89% 0.00% -58.44% -
  Horiz. % 31.37% 37.49% 45.07% 32.05% 41.56% 41.56% 100.00%
P/EPS 16.11 25.42 26.55 24.23 52.06 84.40 72.11 -22.09%
  YoY % -36.62% -4.26% 9.57% -53.46% -38.32% 17.04% -
  Horiz. % 22.34% 35.25% 36.82% 33.60% 72.20% 117.04% 100.00%
EY 6.21 3.93 3.77 4.13 1.92 1.18 1.39 28.31%
  YoY % 58.02% 4.24% -8.72% 115.10% 62.71% -15.11% -
  Horiz. % 446.76% 282.73% 271.22% 297.12% 138.13% 84.89% 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 0.73 0.81 0.55 0.62 0.71 0.68 1.05 -5.87%
  YoY % -9.88% 47.27% -11.29% -12.68% 4.41% -35.24% -
  Horiz. % 69.52% 77.14% 52.38% 59.05% 67.62% 64.76% 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.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Am I a Chinese Chauvinistic? Sslee blog
4. Cutting Your Losses Our Investment Journey
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
8. 高息股转型投资法 Our Investment Journey
Partners & Brokers