[PTARAS] QoQ Cumulative Quarter Result on 31-Mar-2005 [#3]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
13-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 57.16%
YoY- 21.33%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 52,334 28,432 116,504 79,706 52,852 25,017 87,358 -28.86%
PBT 8,729 3,899 14,134 11,549 7,490 4,179 12,223 -20.05%
Tax -2,549 -976 -3,925 -2,927 -2,004 -1,117 -2,320 6.45%
NP 6,180 2,923 10,209 8,622 5,486 3,062 9,903 -26.91%
-
NP to SH 6,180 2,923 10,209 8,622 5,486 3,062 9,903 -26.91%
-
Tax Rate 29.20% 25.03% 27.77% 25.34% 26.76% 26.73% 18.98% -
Total Cost 46,154 25,509 106,295 71,084 47,366 21,955 77,455 -29.12%
-
Net Worth 127,818 127,490 124,549 122,365 119,274 119,842 117,202 5.93%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 4,003 - - - 4,002 -
Div Payout % - - 39.22% - - - 40.42% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 127,818 127,490 124,549 122,365 119,274 119,842 117,202 5.93%
NOSH 80,051 80,082 80,070 80,055 80,087 80,157 80,056 -0.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.81% 10.28% 8.76% 10.82% 10.38% 12.24% 11.34% -
ROE 4.83% 2.29% 8.20% 7.05% 4.60% 2.56% 8.45% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 65.38 35.50 145.50 99.56 65.99 31.21 109.12 -28.86%
EPS 7.72 3.65 12.75 10.77 6.85 3.82 12.37 -26.90%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.5967 1.592 1.5555 1.5285 1.4893 1.4951 1.464 5.93%
Adjusted Per Share Value based on latest NOSH - 79,999
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 31.55 17.14 70.24 48.05 31.86 15.08 52.67 -28.87%
EPS 3.73 1.76 6.16 5.20 3.31 1.85 5.97 -26.85%
DPS 0.00 0.00 2.41 0.00 0.00 0.00 2.41 -
NAPS 0.7706 0.7686 0.7509 0.7377 0.7191 0.7225 0.7066 5.93%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.76 0.90 0.95 0.94 1.10 1.06 1.00 -
P/RPS 1.16 2.53 0.65 0.94 1.67 3.40 0.92 16.66%
P/EPS 9.84 24.66 7.45 8.73 16.06 27.75 8.08 13.99%
EY 10.16 4.06 13.42 11.46 6.23 3.60 12.37 -12.26%
DY 0.00 0.00 5.26 0.00 0.00 0.00 5.00 -
P/NAPS 0.48 0.57 0.61 0.61 0.74 0.71 0.68 -20.67%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 17/02/06 18/11/05 29/08/05 13/05/05 18/02/05 19/11/04 25/08/04 -
Price 0.82 0.90 0.90 0.95 1.00 1.08 1.02 -
P/RPS 1.25 2.53 0.62 0.95 1.52 3.46 0.93 21.72%
P/EPS 10.62 24.66 7.06 8.82 14.60 28.27 8.25 18.28%
EY 9.41 4.06 14.17 11.34 6.85 3.54 12.13 -15.53%
DY 0.00 0.00 5.56 0.00 0.00 0.00 4.90 -
P/NAPS 0.51 0.57 0.58 0.62 0.67 0.72 0.70 -18.98%

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