[PTARAS] QoQ Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
13-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 100.83%
YoY- -4.21%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 25,017 87,358 69,960 47,891 25,376 68,039 43,365 -30.63%
PBT 4,179 12,223 8,801 6,988 3,584 11,956 8,499 -37.62%
Tax -1,117 -2,320 -1,695 -1,439 -821 -2,480 -1,835 -28.10%
NP 3,062 9,903 7,106 5,549 2,763 9,476 6,664 -40.37%
-
NP to SH 3,062 9,903 7,106 5,549 2,763 9,476 6,664 -40.37%
-
Tax Rate 26.73% 18.98% 19.26% 20.59% 22.91% 20.74% 21.59% -
Total Cost 21,955 77,455 62,854 42,342 22,613 58,563 36,701 -28.93%
-
Net Worth 119,842 117,202 114,352 112,869 114,428 111,591 108,858 6.59%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 4,002 - - - 6,002 - -
Div Payout % - 40.42% - - - 63.34% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 119,842 117,202 114,352 112,869 114,428 111,591 108,858 6.59%
NOSH 80,157 80,056 80,022 80,072 80,086 80,033 80,096 0.05%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 12.24% 11.34% 10.16% 11.59% 10.89% 13.93% 15.37% -
ROE 2.56% 8.45% 6.21% 4.92% 2.41% 8.49% 6.12% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 31.21 109.12 87.43 59.81 31.69 85.01 54.14 -30.66%
EPS 3.82 12.37 8.88 6.93 3.45 11.84 8.32 -40.40%
DPS 0.00 5.00 0.00 0.00 0.00 7.50 0.00 -
NAPS 1.4951 1.464 1.429 1.4096 1.4288 1.3943 1.3591 6.54%
Adjusted Per Share Value based on latest NOSH - 80,057
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 15.08 52.67 42.18 28.87 15.30 41.02 26.14 -30.63%
EPS 1.85 5.97 4.28 3.35 1.67 5.71 4.02 -40.30%
DPS 0.00 2.41 0.00 0.00 0.00 3.62 0.00 -
NAPS 0.7225 0.7066 0.6894 0.6805 0.6899 0.6728 0.6563 6.59%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.06 1.00 1.14 1.13 1.12 0.90 0.92 -
P/RPS 3.40 0.92 1.30 1.89 3.53 1.06 1.70 58.53%
P/EPS 27.75 8.08 12.84 16.31 32.46 7.60 11.06 84.33%
EY 3.60 12.37 7.79 6.13 3.08 13.16 9.04 -45.78%
DY 0.00 5.00 0.00 0.00 0.00 8.33 0.00 -
P/NAPS 0.71 0.68 0.80 0.80 0.78 0.65 0.68 2.91%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 19/11/04 25/08/04 14/05/04 13/02/04 14/11/03 22/08/03 16/05/03 -
Price 1.08 1.02 1.01 1.13 1.33 1.02 0.92 -
P/RPS 3.46 0.93 1.16 1.89 4.20 1.20 1.70 60.39%
P/EPS 28.27 8.25 11.37 16.31 38.55 8.61 11.06 86.62%
EY 3.54 12.13 8.79 6.13 2.59 11.61 9.04 -46.38%
DY 0.00 4.90 0.00 0.00 0.00 7.35 0.00 -
P/NAPS 0.72 0.70 0.71 0.80 0.93 0.73 0.68 3.87%

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