[PTARAS] QoQ Annualized Quarter Result on 31-Mar-2005 [#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- 4.78%
YoY- 21.33%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 104,668 113,728 116,504 106,274 105,704 100,068 87,358 12.77%
PBT 17,458 15,596 14,134 15,398 14,980 16,716 12,223 26.74%
Tax -5,098 -3,904 -3,925 -3,902 -4,008 -4,468 -2,320 68.77%
NP 12,360 11,692 10,209 11,496 10,972 12,248 9,903 15.87%
-
NP to SH 12,360 11,692 10,209 11,496 10,972 12,248 9,903 15.87%
-
Tax Rate 29.20% 25.03% 27.77% 25.34% 26.76% 26.73% 18.98% -
Total Cost 92,308 102,036 106,295 94,778 94,732 87,820 77,455 12.37%
-
Net Worth 127,818 127,490 124,549 122,365 119,274 119,842 117,202 5.93%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 4,003 - - - 4,002 -
Div Payout % - - 39.22% - - - 40.42% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 127,818 127,490 124,549 122,365 119,274 119,842 117,202 5.93%
NOSH 80,051 80,082 80,070 80,055 80,087 80,157 80,056 -0.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.81% 10.28% 8.76% 10.82% 10.38% 12.24% 11.34% -
ROE 9.67% 9.17% 8.20% 9.39% 9.20% 10.22% 8.45% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 130.75 142.01 145.50 132.75 131.99 124.84 109.12 12.77%
EPS 15.44 14.60 12.75 14.36 13.70 15.28 12.37 15.88%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.5967 1.592 1.5555 1.5285 1.4893 1.4951 1.464 5.93%
Adjusted Per Share Value based on latest NOSH - 79,999
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 63.10 68.57 70.24 64.07 63.73 60.33 52.67 12.76%
EPS 7.45 7.05 6.16 6.93 6.62 7.38 5.97 15.86%
DPS 0.00 0.00 2.41 0.00 0.00 0.00 2.41 -
NAPS 0.7706 0.7686 0.7509 0.7377 0.7191 0.7225 0.7066 5.93%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.76 0.90 0.95 0.94 1.10 1.06 1.00 -
P/RPS 0.58 0.63 0.65 0.71 0.83 0.85 0.92 -26.41%
P/EPS 4.92 6.16 7.45 6.55 8.03 6.94 8.08 -28.09%
EY 20.32 16.22 13.42 15.28 12.45 14.42 12.37 39.09%
DY 0.00 0.00 5.26 0.00 0.00 0.00 5.00 -
P/NAPS 0.48 0.57 0.61 0.61 0.74 0.71 0.68 -20.67%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 17/02/06 18/11/05 29/08/05 13/05/05 18/02/05 19/11/04 25/08/04 -
Price 0.82 0.90 0.90 0.95 1.00 1.08 1.02 -
P/RPS 0.63 0.63 0.62 0.72 0.76 0.87 0.93 -22.81%
P/EPS 5.31 6.16 7.06 6.62 7.30 7.07 8.25 -25.39%
EY 18.83 16.22 14.17 15.12 13.70 14.15 12.13 33.96%
DY 0.00 0.00 5.56 0.00 0.00 0.00 4.90 -
P/NAPS 0.51 0.57 0.58 0.62 0.67 0.72 0.70 -18.98%

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