[PTARAS] QoQ Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -11.2%
YoY- 3.09%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 93,956 104,668 113,728 116,504 106,274 105,704 100,068 -4.11%
PBT 15,993 17,458 15,596 14,134 15,398 14,980 16,716 -2.90%
Tax -4,132 -5,098 -3,904 -3,925 -3,902 -4,008 -4,468 -5.08%
NP 11,861 12,360 11,692 10,209 11,496 10,972 12,248 -2.11%
-
NP to SH 11,861 12,360 11,692 10,209 11,496 10,972 12,248 -2.11%
-
Tax Rate 25.84% 29.20% 25.03% 27.77% 25.34% 26.76% 26.73% -
Total Cost 82,094 92,308 102,036 106,295 94,778 94,732 87,820 -4.39%
-
Net Worth 130,565 127,818 127,490 124,549 122,365 119,274 119,842 5.88%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - 4,003 - - - -
Div Payout % - - - 39.22% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 130,565 127,818 127,490 124,549 122,365 119,274 119,842 5.88%
NOSH 80,072 80,051 80,082 80,070 80,055 80,087 80,157 -0.07%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 12.62% 11.81% 10.28% 8.76% 10.82% 10.38% 12.24% -
ROE 9.08% 9.67% 9.17% 8.20% 9.39% 9.20% 10.22% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 117.34 130.75 142.01 145.50 132.75 131.99 124.84 -4.04%
EPS 14.80 15.44 14.60 12.75 14.36 13.70 15.28 -2.10%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.6306 1.5967 1.592 1.5555 1.5285 1.4893 1.4951 5.95%
Adjusted Per Share Value based on latest NOSH - 80,151
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 56.65 63.10 68.57 70.24 64.07 63.73 60.33 -4.11%
EPS 7.15 7.45 7.05 6.16 6.93 6.62 7.38 -2.09%
DPS 0.00 0.00 0.00 2.41 0.00 0.00 0.00 -
NAPS 0.7872 0.7706 0.7686 0.7509 0.7377 0.7191 0.7225 5.88%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.89 0.76 0.90 0.95 0.94 1.10 1.06 -
P/RPS 0.76 0.58 0.63 0.65 0.71 0.83 0.85 -7.19%
P/EPS 6.01 4.92 6.16 7.45 6.55 8.03 6.94 -9.15%
EY 16.64 20.32 16.22 13.42 15.28 12.45 14.42 10.02%
DY 0.00 0.00 0.00 5.26 0.00 0.00 0.00 -
P/NAPS 0.55 0.48 0.57 0.61 0.61 0.74 0.71 -15.66%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 11/05/06 17/02/06 18/11/05 29/08/05 13/05/05 18/02/05 19/11/04 -
Price 0.90 0.82 0.90 0.90 0.95 1.00 1.08 -
P/RPS 0.77 0.63 0.63 0.62 0.72 0.76 0.87 -7.82%
P/EPS 6.08 5.31 6.16 7.06 6.62 7.30 7.07 -9.57%
EY 16.46 18.83 16.22 14.17 15.12 13.70 14.15 10.61%
DY 0.00 0.00 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 0.55 0.51 0.57 0.58 0.62 0.67 0.72 -16.44%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment