[PTARAS] QoQ Cumulative Quarter Result on 30-Jun-2006 [#4]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 18.15%
YoY- 2.96%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 116,944 80,700 40,042 96,462 70,467 52,334 28,432 156.93%
PBT 23,979 18,245 9,771 14,202 11,995 8,729 3,899 236.04%
Tax -5,177 -4,162 -2,403 -3,691 -3,099 -2,549 -976 204.45%
NP 18,802 14,083 7,368 10,511 8,896 6,180 2,923 246.26%
-
NP to SH 18,802 14,083 7,368 10,511 8,896 6,180 2,923 246.26%
-
Tax Rate 21.59% 22.81% 24.59% 25.99% 25.84% 29.20% 25.03% -
Total Cost 98,142 66,617 32,674 85,951 61,571 46,154 25,509 145.73%
-
Net Worth 148,015 143,230 139,351 132,478 130,565 127,818 127,490 10.47%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - 4,014 - - - -
Div Payout % - - - 38.19% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 148,015 143,230 139,351 132,478 130,565 127,818 127,490 10.47%
NOSH 80,008 80,017 80,086 80,290 80,072 80,051 80,082 -0.06%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 16.08% 17.45% 18.40% 10.90% 12.62% 11.81% 10.28% -
ROE 12.70% 9.83% 5.29% 7.93% 6.81% 4.83% 2.29% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 146.16 100.85 50.00 120.14 88.00 65.38 35.50 157.10%
EPS 23.50 17.60 9.20 13.10 11.10 7.72 3.65 246.47%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.85 1.79 1.74 1.65 1.6306 1.5967 1.592 10.54%
Adjusted Per Share Value based on latest NOSH - 81,100
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 71.36 49.24 24.43 58.86 43.00 31.94 17.35 156.92%
EPS 11.47 8.59 4.50 6.41 5.43 3.77 1.78 246.67%
DPS 0.00 0.00 0.00 2.45 0.00 0.00 0.00 -
NAPS 0.9032 0.874 0.8504 0.8084 0.7967 0.78 0.778 10.46%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.36 1.08 0.88 0.89 0.89 0.76 0.90 -
P/RPS 0.93 1.07 1.76 0.74 1.01 1.16 2.53 -48.71%
P/EPS 5.79 6.14 9.57 6.80 8.01 9.84 24.66 -61.97%
EY 17.28 16.30 10.45 14.71 12.48 10.16 4.06 162.86%
DY 0.00 0.00 0.00 5.62 0.00 0.00 0.00 -
P/NAPS 0.74 0.60 0.51 0.54 0.55 0.48 0.57 19.02%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 11/05/07 09/02/07 03/11/06 18/08/06 11/05/06 17/02/06 18/11/05 -
Price 1.50 1.26 0.95 0.89 0.90 0.82 0.90 -
P/RPS 1.03 1.25 1.90 0.74 1.02 1.25 2.53 -45.09%
P/EPS 6.38 7.16 10.33 6.80 8.10 10.62 24.66 -59.43%
EY 15.67 13.97 9.68 14.71 12.34 9.41 4.06 146.25%
DY 0.00 0.00 0.00 5.62 0.00 0.00 0.00 -
P/NAPS 0.81 0.70 0.55 0.54 0.55 0.51 0.57 26.42%

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