[PTARAS] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -71.37%
YoY- -4.54%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 96,462 70,467 52,334 28,432 116,504 79,706 52,852 49.51%
PBT 14,202 11,995 8,729 3,899 14,134 11,549 7,490 53.37%
Tax -3,691 -3,099 -2,549 -976 -3,925 -2,927 -2,004 50.42%
NP 10,511 8,896 6,180 2,923 10,209 8,622 5,486 54.44%
-
NP to SH 10,511 8,896 6,180 2,923 10,209 8,622 5,486 54.44%
-
Tax Rate 25.99% 25.84% 29.20% 25.03% 27.77% 25.34% 26.76% -
Total Cost 85,951 61,571 46,154 25,509 106,295 71,084 47,366 48.93%
-
Net Worth 132,478 130,565 127,818 127,490 124,549 122,365 119,274 7.27%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 4,014 - - - 4,003 - - -
Div Payout % 38.19% - - - 39.22% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 132,478 130,565 127,818 127,490 124,549 122,365 119,274 7.27%
NOSH 80,290 80,072 80,051 80,082 80,070 80,055 80,087 0.16%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 10.90% 12.62% 11.81% 10.28% 8.76% 10.82% 10.38% -
ROE 7.93% 6.81% 4.83% 2.29% 8.20% 7.05% 4.60% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 120.14 88.00 65.38 35.50 145.50 99.56 65.99 49.26%
EPS 13.10 11.10 7.72 3.65 12.75 10.77 6.85 54.25%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.65 1.6306 1.5967 1.592 1.5555 1.5285 1.4893 7.09%
Adjusted Per Share Value based on latest NOSH - 80,082
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 58.86 43.00 31.94 17.35 71.09 48.64 32.25 49.51%
EPS 6.41 5.43 3.77 1.78 6.23 5.26 3.35 54.30%
DPS 2.45 0.00 0.00 0.00 2.44 0.00 0.00 -
NAPS 0.8084 0.7967 0.78 0.778 0.76 0.7467 0.7278 7.27%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.89 0.89 0.76 0.90 0.95 0.94 1.10 -
P/RPS 0.74 1.01 1.16 2.53 0.65 0.94 1.67 -41.96%
P/EPS 6.80 8.01 9.84 24.66 7.45 8.73 16.06 -43.70%
EY 14.71 12.48 10.16 4.06 13.42 11.46 6.23 77.59%
DY 5.62 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 0.54 0.55 0.48 0.57 0.61 0.61 0.74 -18.99%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 18/08/06 11/05/06 17/02/06 18/11/05 29/08/05 13/05/05 18/02/05 -
Price 0.89 0.90 0.82 0.90 0.90 0.95 1.00 -
P/RPS 0.74 1.02 1.25 2.53 0.62 0.95 1.52 -38.19%
P/EPS 6.80 8.10 10.62 24.66 7.06 8.82 14.60 -39.99%
EY 14.71 12.34 9.41 4.06 14.17 11.34 6.85 66.68%
DY 5.62 0.00 0.00 0.00 5.56 0.00 0.00 -
P/NAPS 0.54 0.55 0.51 0.57 0.58 0.62 0.67 -13.42%

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