[PTARAS] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
11-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -10.99%
YoY- 111.35%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 149,978 137,360 147,436 155,925 161,400 160,168 96,462 34.10%
PBT 36,698 40,324 31,151 31,972 36,490 39,084 14,202 87.97%
Tax -8,220 -8,524 -7,062 -6,902 -8,324 -9,612 -3,691 70.28%
NP 28,478 31,800 24,089 25,069 28,166 29,472 10,511 93.99%
-
NP to SH 28,478 31,800 24,089 25,069 28,166 29,472 10,511 93.99%
-
Tax Rate 22.40% 21.14% 22.67% 21.59% 22.81% 24.59% 25.99% -
Total Cost 121,500 105,560 123,347 130,856 133,234 130,696 85,951 25.87%
-
Net Worth 161,588 161,409 153,657 148,015 143,230 139,351 132,478 14.11%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 8,002 - - - 4,014 -
Div Payout % - - 33.22% - - - 38.19% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 161,588 161,409 153,657 148,015 143,230 139,351 132,478 14.11%
NOSH 79,994 80,303 80,029 80,008 80,017 80,086 80,290 -0.24%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 18.99% 23.15% 16.34% 16.08% 17.45% 18.40% 10.90% -
ROE 17.62% 19.70% 15.68% 16.94% 19.66% 21.15% 7.93% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 187.49 171.05 184.23 194.89 201.71 199.99 120.14 34.43%
EPS 35.60 39.60 30.10 31.33 35.20 36.80 13.10 94.38%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 5.00 -
NAPS 2.02 2.01 1.92 1.85 1.79 1.74 1.65 14.39%
Adjusted Per Share Value based on latest NOSH - 79,983
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 91.52 83.82 89.97 95.15 98.49 97.74 58.86 34.10%
EPS 17.38 19.41 14.70 15.30 17.19 17.98 6.41 94.09%
DPS 0.00 0.00 4.88 0.00 0.00 0.00 2.45 -
NAPS 0.986 0.985 0.9377 0.9032 0.874 0.8504 0.8084 14.11%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.81 1.91 1.80 1.36 1.08 0.88 0.89 -
P/RPS 0.97 1.12 0.98 0.70 0.54 0.44 0.74 19.71%
P/EPS 5.08 4.82 5.98 4.34 3.07 2.39 6.80 -17.62%
EY 19.67 20.73 16.72 23.04 32.59 41.82 14.71 21.31%
DY 0.00 0.00 5.56 0.00 0.00 0.00 5.62 -
P/NAPS 0.90 0.95 0.94 0.74 0.60 0.51 0.54 40.44%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 15/02/08 02/11/07 28/08/07 11/05/07 09/02/07 03/11/06 18/08/06 -
Price 1.74 1.96 1.64 1.50 1.26 0.95 0.89 -
P/RPS 0.93 1.15 0.89 0.77 0.62 0.48 0.74 16.40%
P/EPS 4.89 4.95 5.45 4.79 3.58 2.58 6.80 -19.68%
EY 20.46 20.20 18.35 20.89 27.94 38.74 14.71 24.52%
DY 0.00 0.00 6.10 0.00 0.00 0.00 5.62 -
P/NAPS 0.86 0.98 0.85 0.81 0.70 0.55 0.54 36.25%

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