[PTARAS] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
04-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -57.56%
YoY- 82.82%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 125,936 80,030 48,601 23,212 105,731 84,461 58,107 67.71%
PBT 39,657 26,342 19,608 9,896 26,048 17,103 11,460 129.30%
Tax -7,202 -4,070 -2,568 -1,095 -5,311 -3,991 -2,602 97.50%
NP 32,455 22,272 17,040 8,801 20,737 13,112 8,858 138.23%
-
NP to SH 32,455 22,272 17,040 8,801 20,737 13,112 8,858 138.23%
-
Tax Rate 18.16% 15.45% 13.10% 11.07% 20.39% 23.34% 22.71% -
Total Cost 93,481 57,758 31,561 14,411 84,994 71,349 49,249 53.48%
-
Net Worth 220,373 209,901 204,000 199,222 190,556 182,288 179,575 14.66%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 15,225 - - - 12,009 - - -
Div Payout % 46.91% - - - 57.92% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 220,373 209,901 204,000 199,222 190,556 182,288 179,575 14.66%
NOSH 80,135 80,115 80,000 80,009 80,065 79,951 80,527 -0.32%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 25.77% 27.83% 35.06% 37.92% 19.61% 15.52% 15.24% -
ROE 14.73% 10.61% 8.35% 4.42% 10.88% 7.19% 4.93% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 157.15 99.89 60.75 29.01 132.06 105.64 72.16 68.25%
EPS 40.50 27.80 21.30 11.00 25.90 16.40 11.00 139.00%
DPS 19.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 2.75 2.62 2.55 2.49 2.38 2.28 2.23 15.04%
Adjusted Per Share Value based on latest NOSH - 80,009
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 76.85 48.84 29.66 14.16 64.52 51.54 35.46 67.70%
EPS 19.80 13.59 10.40 5.37 12.65 8.00 5.41 138.05%
DPS 9.29 0.00 0.00 0.00 7.33 0.00 0.00 -
NAPS 1.3448 1.2809 1.2449 1.2157 1.1628 1.1124 1.0958 14.66%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.35 2.07 1.91 1.83 1.67 1.60 1.32 -
P/RPS 1.50 2.07 3.14 6.31 1.26 1.51 1.83 -12.44%
P/EPS 5.80 7.45 8.97 16.64 6.45 9.76 12.00 -38.49%
EY 17.23 13.43 11.15 6.01 15.51 10.25 8.33 62.55%
DY 8.09 0.00 0.00 0.00 8.98 0.00 0.00 -
P/NAPS 0.85 0.79 0.75 0.73 0.70 0.70 0.59 27.64%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 06/05/11 10/02/11 04/11/10 26/08/10 07/05/10 05/02/10 -
Price 2.20 2.31 2.07 2.03 1.67 1.58 1.61 -
P/RPS 1.40 2.31 3.41 7.00 1.26 1.50 2.23 -26.74%
P/EPS 5.43 8.31 9.72 18.45 6.45 9.63 14.64 -48.47%
EY 18.41 12.03 10.29 5.42 15.51 10.38 6.83 94.03%
DY 8.64 0.00 0.00 0.00 8.98 0.00 0.00 -
P/NAPS 0.80 0.88 0.81 0.82 0.70 0.69 0.72 7.29%

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