[PRESTAR] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
11-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 10.6%
YoY- 7.41%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 427,236 345,359 346,932 346,936 361,244 315,758 323,428 20.37%
PBT 40,728 19,878 23,650 26,090 22,972 19,502 21,205 54.45%
Tax -19,640 -8,455 -11,613 -13,066 -11,196 -7,710 -8,992 68.26%
NP 21,088 11,423 12,037 13,024 11,776 11,792 12,213 43.87%
-
NP to SH 21,088 11,423 12,037 13,024 11,776 11,792 12,213 43.87%
-
Tax Rate 48.22% 42.53% 49.10% 50.08% 48.74% 39.53% 42.41% -
Total Cost 406,148 333,936 334,894 333,912 349,468 303,966 311,214 19.40%
-
Net Worth 126,353 118,148 117,229 82,984 82,845 107,376 105,282 12.92%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 4,280 - - - 3,483 - -
Div Payout % - 37.47% - - - 29.54% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 126,353 118,148 117,229 82,984 82,845 107,376 105,282 12.92%
NOSH 87,140 85,614 85,569 41,492 41,422 40,983 40,966 65.32%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 4.94% 3.31% 3.47% 3.75% 3.26% 3.73% 3.78% -
ROE 16.69% 9.67% 10.27% 15.69% 14.21% 10.98% 11.60% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 490.28 403.39 405.44 836.14 872.10 770.45 789.50 -27.19%
EPS 24.20 13.34 14.05 15.36 13.92 14.00 29.81 -12.96%
DPS 0.00 5.00 0.00 0.00 0.00 8.50 0.00 -
NAPS 1.45 1.38 1.37 2.00 2.00 2.62 2.57 -31.69%
Adjusted Per Share Value based on latest NOSH - 41,501
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 118.48 95.78 96.21 96.21 100.18 87.57 89.69 20.37%
EPS 5.85 3.17 3.34 3.61 3.27 3.27 3.39 43.82%
DPS 0.00 1.19 0.00 0.00 0.00 0.97 0.00 -
NAPS 0.3504 0.3277 0.3251 0.2301 0.2297 0.2978 0.292 12.91%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.02 0.77 0.71 1.10 1.08 1.19 1.45 -
P/RPS 0.21 0.19 0.18 0.13 0.12 0.15 0.18 10.81%
P/EPS 4.21 5.77 5.05 3.50 3.80 4.14 4.86 -9.11%
EY 23.73 17.33 19.81 28.54 26.32 24.18 20.56 10.02%
DY 0.00 6.49 0.00 0.00 0.00 7.14 0.00 -
P/NAPS 0.70 0.56 0.52 0.55 0.54 0.45 0.56 16.02%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 06/05/04 25/02/04 21/11/03 11/08/03 12/05/03 27/02/03 21/11/02 -
Price 0.87 0.81 0.89 1.40 1.00 1.12 1.20 -
P/RPS 0.18 0.20 0.22 0.17 0.11 0.15 0.15 12.91%
P/EPS 3.60 6.07 6.33 4.46 3.52 3.89 4.03 -7.23%
EY 27.82 16.47 15.81 22.42 28.43 25.69 24.84 7.83%
DY 0.00 6.17 0.00 0.00 0.00 7.59 0.00 -
P/NAPS 0.60 0.59 0.65 0.70 0.50 0.43 0.47 17.66%

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