[PTARAS] QoQ Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 212.8%
YoY- 6.27%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 25,376 68,039 43,365 23,327 13,569 54,267 44,103 -30.79%
PBT 3,584 11,956 8,499 7,148 2,555 9,685 8,485 -43.67%
Tax -821 -2,480 -1,835 -1,355 -703 -1,863 -1,515 -33.50%
NP 2,763 9,476 6,664 5,793 1,852 7,822 6,970 -46.00%
-
NP to SH 2,763 9,476 6,664 5,793 1,852 7,822 6,970 -46.00%
-
Tax Rate 22.91% 20.74% 21.59% 18.96% 27.51% 19.24% 17.86% -
Total Cost 22,613 58,563 36,701 17,534 11,717 46,445 37,133 -28.13%
-
Net Worth 114,428 111,591 108,858 107,882 107,031 105,032 104,253 6.39%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 6,002 - - - 4,003 - -
Div Payout % - 63.34% - - - 51.18% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 114,428 111,591 108,858 107,882 107,031 105,032 104,253 6.39%
NOSH 80,086 80,033 80,096 80,013 80,173 80,061 80,114 -0.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 10.89% 13.93% 15.37% 24.83% 13.65% 14.41% 15.80% -
ROE 2.41% 8.49% 6.12% 5.37% 1.73% 7.45% 6.69% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 31.69 85.01 54.14 29.15 16.92 67.78 55.05 -30.77%
EPS 3.45 11.84 8.32 7.24 2.31 9.77 8.70 -45.99%
DPS 0.00 7.50 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.4288 1.3943 1.3591 1.3483 1.335 1.3119 1.3013 6.42%
Adjusted Per Share Value based on latest NOSH - 80,101
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 15.30 41.02 26.14 14.06 8.18 32.72 26.59 -30.79%
EPS 1.67 5.71 4.02 3.49 1.12 4.72 4.20 -45.89%
DPS 0.00 3.62 0.00 0.00 0.00 2.41 0.00 -
NAPS 0.6899 0.6728 0.6563 0.6504 0.6453 0.6332 0.6285 6.40%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.12 0.90 0.92 1.07 1.05 1.22 1.21 -
P/RPS 3.53 1.06 1.70 3.67 6.20 1.80 2.20 37.01%
P/EPS 32.46 7.60 11.06 14.78 45.45 12.49 13.91 75.84%
EY 3.08 13.16 9.04 6.77 2.20 8.01 7.19 -43.14%
DY 0.00 8.33 0.00 0.00 0.00 4.10 0.00 -
P/NAPS 0.78 0.65 0.68 0.79 0.79 0.93 0.93 -11.05%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 14/11/03 22/08/03 16/05/03 21/02/03 19/11/02 27/08/02 17/05/02 -
Price 1.33 1.02 0.92 1.02 1.05 1.08 1.37 -
P/RPS 4.20 1.20 1.70 3.50 6.20 1.59 2.49 41.65%
P/EPS 38.55 8.61 11.06 14.09 45.45 11.05 15.75 81.52%
EY 2.59 11.61 9.04 7.10 2.20 9.05 6.35 -44.97%
DY 0.00 7.35 0.00 0.00 0.00 4.63 0.00 -
P/NAPS 0.93 0.73 0.68 0.76 0.79 0.82 1.05 -7.76%

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