[PTARAS] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
18-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -10.42%
YoY- -1.14%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 113,728 116,504 106,274 105,704 100,068 87,358 93,280 14.11%
PBT 15,596 14,134 15,398 14,980 16,716 12,223 11,734 20.86%
Tax -3,904 -3,925 -3,902 -4,008 -4,468 -2,320 -2,260 43.92%
NP 11,692 10,209 11,496 10,972 12,248 9,903 9,474 15.03%
-
NP to SH 11,692 10,209 11,496 10,972 12,248 9,903 9,474 15.03%
-
Tax Rate 25.03% 27.77% 25.34% 26.76% 26.73% 18.98% 19.26% -
Total Cost 102,036 106,295 94,778 94,732 87,820 77,455 83,805 14.00%
-
Net Worth 127,490 124,549 122,365 119,274 119,842 117,202 114,352 7.51%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 4,003 - - - 4,002 - -
Div Payout % - 39.22% - - - 40.42% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 127,490 124,549 122,365 119,274 119,842 117,202 114,352 7.51%
NOSH 80,082 80,070 80,055 80,087 80,157 80,056 80,022 0.04%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 10.28% 8.76% 10.82% 10.38% 12.24% 11.34% 10.16% -
ROE 9.17% 8.20% 9.39% 9.20% 10.22% 8.45% 8.29% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 142.01 145.50 132.75 131.99 124.84 109.12 116.57 14.05%
EPS 14.60 12.75 14.36 13.70 15.28 12.37 11.84 14.97%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.592 1.5555 1.5285 1.4893 1.4951 1.464 1.429 7.45%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 69.40 71.09 64.85 64.50 61.06 53.31 56.92 14.11%
EPS 7.13 6.23 7.02 6.70 7.47 6.04 5.78 15.00%
DPS 0.00 2.44 0.00 0.00 0.00 2.44 0.00 -
NAPS 0.778 0.76 0.7467 0.7278 0.7313 0.7152 0.6978 7.51%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.90 0.95 0.94 1.10 1.06 1.00 1.14 -
P/RPS 0.63 0.65 0.71 0.83 0.85 0.92 0.98 -25.49%
P/EPS 6.16 7.45 6.55 8.03 6.94 8.08 9.63 -25.74%
EY 16.22 13.42 15.28 12.45 14.42 12.37 10.39 34.53%
DY 0.00 5.26 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.57 0.61 0.61 0.74 0.71 0.68 0.80 -20.21%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 18/11/05 29/08/05 13/05/05 18/02/05 19/11/04 25/08/04 14/05/04 -
Price 0.90 0.90 0.95 1.00 1.08 1.02 1.01 -
P/RPS 0.63 0.62 0.72 0.76 0.87 0.93 0.87 -19.34%
P/EPS 6.16 7.06 6.62 7.30 7.07 8.25 8.53 -19.49%
EY 16.22 14.17 15.12 13.70 14.15 12.13 11.72 24.16%
DY 0.00 5.56 0.00 0.00 0.00 4.90 0.00 -
P/NAPS 0.57 0.58 0.62 0.67 0.72 0.70 0.71 -13.60%

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