[PTARAS] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
05-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 84.0%
YoY- 1238.07%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 23,212 105,731 84,461 58,107 31,890 130,295 98,260 -61.75%
PBT 9,896 26,048 17,103 11,460 6,288 16,788 9,906 -0.06%
Tax -1,095 -5,311 -3,991 -2,602 -1,474 -5,318 -4,674 -61.96%
NP 8,801 20,737 13,112 8,858 4,814 11,470 5,232 41.39%
-
NP to SH 8,801 20,737 13,112 8,858 4,814 11,470 5,232 41.39%
-
Tax Rate 11.07% 20.39% 23.34% 22.71% 23.44% 31.68% 47.18% -
Total Cost 14,411 84,994 71,349 49,249 27,076 118,825 93,028 -71.12%
-
Net Worth 199,222 190,556 182,288 179,575 180,524 175,659 169,838 11.21%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 12,009 - - - 8,020 - -
Div Payout % - 57.92% - - - 69.93% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 199,222 190,556 182,288 179,575 180,524 175,659 169,838 11.21%
NOSH 80,009 80,065 79,951 80,527 80,233 80,209 80,492 -0.40%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 37.92% 19.61% 15.52% 15.24% 15.10% 8.80% 5.32% -
ROE 4.42% 10.88% 7.19% 4.93% 2.67% 6.53% 3.08% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 29.01 132.06 105.64 72.16 39.75 162.44 122.07 -61.59%
EPS 11.00 25.90 16.40 11.00 6.00 14.30 6.50 41.96%
DPS 0.00 15.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.49 2.38 2.28 2.23 2.25 2.19 2.11 11.66%
Adjusted Per Share Value based on latest NOSH - 80,880
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 14.16 64.52 51.54 35.46 19.46 79.51 59.96 -61.76%
EPS 5.37 12.65 8.00 5.41 2.94 7.00 3.19 41.46%
DPS 0.00 7.33 0.00 0.00 0.00 4.89 0.00 -
NAPS 1.2157 1.1628 1.1124 1.0958 1.1016 1.0719 1.0364 11.21%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.83 1.67 1.60 1.32 1.41 1.34 1.10 -
P/RPS 6.31 1.26 1.51 1.83 3.55 0.82 0.90 265.88%
P/EPS 16.64 6.45 9.76 12.00 23.50 9.37 16.92 -1.10%
EY 6.01 15.51 10.25 8.33 4.26 10.67 5.91 1.12%
DY 0.00 8.98 0.00 0.00 0.00 7.46 0.00 -
P/NAPS 0.73 0.70 0.70 0.59 0.63 0.61 0.52 25.34%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 04/11/10 26/08/10 07/05/10 05/02/10 06/11/09 28/08/09 08/05/09 -
Price 2.03 1.67 1.58 1.61 1.48 1.48 1.25 -
P/RPS 7.00 1.26 1.50 2.23 3.72 0.91 1.02 260.70%
P/EPS 18.45 6.45 9.63 14.64 24.67 10.35 19.23 -2.72%
EY 5.42 15.51 10.38 6.83 4.05 9.66 5.20 2.79%
DY 0.00 8.98 0.00 0.00 0.00 6.76 0.00 -
P/NAPS 0.82 0.70 0.69 0.72 0.66 0.68 0.59 24.51%

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