[PTARAS] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
06-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -35.98%
YoY- -95.35%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 127,560 130,295 131,013 137,698 165,204 165,431 159,024 -13.65%
PBT 25,152 16,788 13,208 7,594 8,416 32,653 38,264 -24.38%
Tax -5,896 -5,318 -6,232 -6,270 -6,348 -8,830 -9,117 -25.19%
NP 19,256 11,470 6,976 1,324 2,068 23,823 29,146 -24.12%
-
NP to SH 19,256 11,470 6,976 1,324 2,068 23,823 29,146 -24.12%
-
Tax Rate 23.44% 31.68% 47.18% 82.57% 75.43% 27.04% 23.83% -
Total Cost 108,304 118,825 124,037 136,374 163,136 141,608 129,877 -11.39%
-
Net Worth 180,524 175,659 169,838 170,464 185,258 171,077 168,954 4.51%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 8,020 - - - 9,593 - -
Div Payout % - 69.93% - - - 40.27% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 180,524 175,659 169,838 170,464 185,258 171,077 168,954 4.51%
NOSH 80,233 80,209 80,492 82,749 86,166 79,942 80,073 0.13%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 15.10% 8.80% 5.32% 0.96% 1.25% 14.40% 18.33% -
ROE 10.67% 6.53% 4.11% 0.78% 1.12% 13.93% 17.25% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 158.99 162.44 162.77 166.40 191.73 206.94 198.60 -13.77%
EPS 24.00 14.30 8.67 1.60 2.40 29.80 36.40 -24.22%
DPS 0.00 10.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 2.25 2.19 2.11 2.06 2.15 2.14 2.11 4.37%
Adjusted Per Share Value based on latest NOSH - 72,499
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 76.91 78.55 78.99 83.02 99.60 99.74 95.88 -13.65%
EPS 11.61 6.92 4.21 0.80 1.25 14.36 17.57 -24.11%
DPS 0.00 4.84 0.00 0.00 0.00 5.78 0.00 -
NAPS 1.0884 1.0591 1.024 1.0277 1.1169 1.0314 1.0186 4.51%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.41 1.34 1.10 1.05 1.30 1.34 1.62 -
P/RPS 0.89 0.82 0.68 0.63 0.68 0.65 0.82 5.60%
P/EPS 5.88 9.37 12.69 65.63 54.17 4.50 4.45 20.39%
EY 17.02 10.67 7.88 1.52 1.85 22.24 22.47 -16.89%
DY 0.00 7.46 0.00 0.00 0.00 8.96 0.00 -
P/NAPS 0.63 0.61 0.52 0.51 0.60 0.63 0.77 -12.51%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 06/11/09 28/08/09 08/05/09 06/02/09 07/11/08 28/08/08 09/05/08 -
Price 1.48 1.48 1.25 1.03 1.14 1.37 1.53 -
P/RPS 0.93 0.91 0.77 0.62 0.59 0.66 0.77 13.39%
P/EPS 6.17 10.35 14.42 64.38 47.50 4.60 4.20 29.19%
EY 16.22 9.66 6.93 1.55 2.11 21.75 23.79 -22.51%
DY 0.00 6.76 0.00 0.00 0.00 8.76 0.00 -
P/NAPS 0.66 0.68 0.59 0.50 0.53 0.64 0.73 -6.49%

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