Highlights

[PTARAS] YoY Quarter Result on 2006-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 11-May-2006
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2006
Quarter 31-Mar-2006  [#3]
Profit Trend QoQ -     -16.61%    YoY -     -13.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 29,411 44,279 36,244 18,133 26,854 22,069 20,038 6.60%
  YoY % -33.58% 22.17% 99.88% -32.48% 21.68% 10.14% -
  Horiz. % 146.78% 220.98% 180.88% 90.49% 134.02% 110.14% 100.00%
PBT 6,109 10,349 5,734 3,267 4,059 1,813 1,351 28.56%
  YoY % -40.97% 80.48% 75.51% -19.51% 123.88% 34.20% -
  Horiz. % 452.18% 766.03% 424.43% 241.82% 300.44% 134.20% 100.00%
Tax -1,539 -2,728 -1,015 -551 -923 -256 -480 21.41%
  YoY % 43.59% -168.77% -84.21% 40.30% -260.55% 46.67% -
  Horiz. % 320.62% 568.33% 211.46% 114.79% 192.29% 53.33% 100.00%
NP 4,570 7,621 4,719 2,716 3,136 1,557 871 31.79%
  YoY % -40.03% 61.50% 73.75% -13.39% 101.41% 78.76% -
  Horiz. % 524.68% 874.97% 541.79% 311.83% 360.05% 178.76% 100.00%
NP to SH 4,570 7,621 4,719 2,716 3,136 1,557 871 31.79%
  YoY % -40.03% 61.50% 73.75% -13.39% 101.41% 78.76% -
  Horiz. % 524.68% 874.97% 541.79% 311.83% 360.05% 178.76% 100.00%
Tax Rate 25.19 % 26.36 % 17.70 % 16.87 % 22.74 % 14.12 % 35.53 % -5.57%
  YoY % -4.44% 48.93% 4.92% -25.81% 61.05% -60.26% -
  Horiz. % 70.90% 74.19% 49.82% 47.48% 64.00% 39.74% 100.00%
Total Cost 24,841 36,658 31,525 15,417 23,718 20,512 19,167 4.41%
  YoY % -32.24% 16.28% 104.48% -35.00% 15.63% 7.02% -
  Horiz. % 129.60% 191.26% 164.48% 80.44% 123.74% 107.02% 100.00%
Net Worth 169,170 169,266 147,968 130,640 122,279 114,688 108,603 7.66%
  YoY % -0.06% 14.39% 13.26% 6.84% 6.62% 5.60% -
  Horiz. % 155.77% 155.86% 136.25% 120.29% 112.59% 105.60% 100.00%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 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
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 169,170 169,266 147,968 130,640 122,279 114,688 108,603 7.66%
  YoY % -0.06% 14.39% 13.26% 6.84% 6.62% 5.60% -
  Horiz. % 155.77% 155.86% 136.25% 120.29% 112.59% 105.60% 100.00%
NOSH 80,175 80,221 79,983 80,117 79,999 80,257 79,908 0.06%
  YoY % -0.06% 0.30% -0.17% 0.15% -0.32% 0.44% -
  Horiz. % 100.33% 100.39% 100.09% 100.26% 100.11% 100.44% 100.00%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 15.54 % 17.21 % 13.02 % 14.98 % 11.68 % 7.06 % 4.35 % 23.62%
  YoY % -9.70% 32.18% -13.08% 28.25% 65.44% 62.30% -
  Horiz. % 357.24% 395.63% 299.31% 344.37% 268.51% 162.30% 100.00%
ROE 2.70 % 4.50 % 3.19 % 2.08 % 2.56 % 1.36 % 0.80 % 22.45%
  YoY % -40.00% 41.07% 53.37% -18.75% 88.24% 70.00% -
  Horiz. % 337.50% 562.50% 398.75% 260.00% 320.00% 170.00% 100.00%
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 36.68 55.20 45.31 22.63 33.57 27.50 25.08 6.53%
  YoY % -33.55% 21.83% 100.22% -32.59% 22.07% 9.65% -
  Horiz. % 146.25% 220.10% 180.66% 90.23% 133.85% 109.65% 100.00%
EPS 5.70 9.50 5.90 3.39 3.92 1.94 1.09 31.71%
  YoY % -40.00% 61.02% 74.04% -13.52% 102.06% 77.98% -
  Horiz. % 522.94% 871.56% 541.28% 311.01% 359.63% 177.98% 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 2.1100 2.1100 1.8500 1.6306 1.5285 1.4290 1.3591 7.60%
  YoY % 0.00% 14.05% 13.46% 6.68% 6.96% 5.14% -
  Horiz. % 155.25% 155.25% 136.12% 119.98% 112.46% 105.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 17.73 26.70 21.85 10.93 16.19 13.31 12.08 6.60%
  YoY % -33.60% 22.20% 99.91% -32.49% 21.64% 10.18% -
  Horiz. % 146.77% 221.03% 180.88% 90.48% 134.02% 110.18% 100.00%
EPS 2.76 4.59 2.85 1.64 1.89 0.94 0.53 31.62%
  YoY % -39.87% 61.05% 73.78% -13.23% 101.06% 77.36% -
  Horiz. % 520.75% 866.04% 537.74% 309.43% 356.60% 177.36% 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 1.0199 1.0205 0.8921 0.7876 0.7372 0.6915 0.6548 7.66%
  YoY % -0.06% 14.39% 13.27% 6.84% 6.61% 5.60% -
  Horiz. % 155.76% 155.85% 136.24% 120.28% 112.58% 105.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.1000 1.6200 1.3600 0.8900 0.9400 1.1400 0.9200 -
P/RPS 3.00 2.93 3.00 3.93 2.80 4.15 3.67 -3.30%
  YoY % 2.39% -2.33% -23.66% 40.36% -32.53% 13.08% -
  Horiz. % 81.74% 79.84% 81.74% 107.08% 76.29% 113.08% 100.00%
P/EPS 19.30 17.05 23.05 26.25 23.98 58.76 84.40 -21.78%
  YoY % 13.20% -26.03% -12.19% 9.47% -59.19% -30.38% -
  Horiz. % 22.87% 20.20% 27.31% 31.10% 28.41% 69.62% 100.00%
EY 5.18 5.86 4.34 3.81 4.17 1.70 1.18 27.93%
  YoY % -11.60% 35.02% 13.91% -8.63% 145.29% 44.07% -
  Horiz. % 438.98% 496.61% 367.80% 322.88% 353.39% 144.07% 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 0.52 0.77 0.74 0.55 0.61 0.80 0.68 -4.37%
  YoY % -32.47% 4.05% 34.55% -9.84% -23.75% 17.65% -
  Horiz. % 76.47% 113.24% 108.82% 80.88% 89.71% 117.65% 100.00%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 08/05/09 09/05/08 11/05/07 11/05/06 13/05/05 14/05/04 16/05/03 -
Price 1.2500 1.5300 1.5000 0.9000 0.9500 1.0100 0.9200 -
P/RPS 3.41 2.77 3.31 3.98 2.83 3.67 3.67 -1.22%
  YoY % 23.10% -16.31% -16.83% 40.64% -22.89% 0.00% -
  Horiz. % 92.92% 75.48% 90.19% 108.45% 77.11% 100.00% 100.00%
P/EPS 21.93 16.11 25.42 26.55 24.23 52.06 84.40 -20.10%
  YoY % 36.13% -36.62% -4.26% 9.57% -53.46% -38.32% -
  Horiz. % 25.98% 19.09% 30.12% 31.46% 28.71% 61.68% 100.00%
EY 4.56 6.21 3.93 3.77 4.13 1.92 1.18 25.24%
  YoY % -26.57% 58.02% 4.24% -8.72% 115.10% 62.71% -
  Horiz. % 386.44% 526.27% 333.05% 319.49% 350.00% 162.71% 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 0.59 0.73 0.81 0.55 0.62 0.71 0.68 -2.34%
  YoY % -19.18% -9.88% 47.27% -11.29% -12.68% 4.41% -
  Horiz. % 86.76% 107.35% 119.12% 80.88% 91.18% 104.41% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers