[PTARAS] QoQ Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
06-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 30.7%
YoY- 69.86%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 91,048 38,599 125,936 80,030 48,601 23,212 105,731 -9.46%
PBT 31,523 14,786 39,657 26,342 19,608 9,896 26,048 13.52%
Tax -6,358 -2,654 -7,202 -4,070 -2,568 -1,095 -5,311 12.70%
NP 25,165 12,132 32,455 22,272 17,040 8,801 20,737 13.73%
-
NP to SH 25,165 12,132 32,455 22,272 17,040 8,801 20,737 13.73%
-
Tax Rate 20.17% 17.95% 18.16% 15.45% 13.10% 11.07% 20.39% -
Total Cost 65,883 26,467 93,481 57,758 31,561 14,411 84,994 -15.57%
-
Net Worth 159,883 217,918 220,373 209,901 204,000 199,222 190,556 -11.01%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 15,225 - - - 12,009 -
Div Payout % - - 46.91% - - - 57.92% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 159,883 217,918 220,373 209,901 204,000 199,222 190,556 -11.01%
NOSH 79,941 79,823 80,135 80,115 80,000 80,009 80,065 -0.10%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 27.64% 31.43% 25.77% 27.83% 35.06% 37.92% 19.61% -
ROE 15.74% 5.57% 14.73% 10.61% 8.35% 4.42% 10.88% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 113.89 48.36 157.15 99.89 60.75 29.01 132.06 -9.37%
EPS 31.40 15.20 40.50 27.80 21.30 11.00 25.90 13.65%
DPS 0.00 0.00 19.00 0.00 0.00 0.00 15.00 -
NAPS 2.00 2.73 2.75 2.62 2.55 2.49 2.38 -10.92%
Adjusted Per Share Value based on latest NOSH - 80,492
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 55.56 23.55 76.85 48.84 29.66 14.16 64.52 -9.46%
EPS 15.36 7.40 19.80 13.59 10.40 5.37 12.65 13.77%
DPS 0.00 0.00 9.29 0.00 0.00 0.00 7.33 -
NAPS 0.9756 1.3298 1.3448 1.2809 1.2449 1.2157 1.1628 -11.01%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.17 2.36 2.35 2.07 1.91 1.83 1.67 -
P/RPS 1.91 4.88 1.50 2.07 3.14 6.31 1.26 31.85%
P/EPS 6.89 15.53 5.80 7.45 8.97 16.64 6.45 4.48%
EY 14.51 6.44 17.23 13.43 11.15 6.01 15.51 -4.33%
DY 0.00 0.00 8.09 0.00 0.00 0.00 8.98 -
P/NAPS 1.09 0.86 0.85 0.79 0.75 0.73 0.70 34.23%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 28/10/11 23/08/11 06/05/11 10/02/11 04/11/10 26/08/10 -
Price 2.53 2.38 2.20 2.31 2.07 2.03 1.67 -
P/RPS 2.22 4.92 1.40 2.31 3.41 7.00 1.26 45.72%
P/EPS 8.04 15.66 5.43 8.31 9.72 18.45 6.45 15.77%
EY 12.44 6.39 18.41 12.03 10.29 5.42 15.51 -13.63%
DY 0.00 0.00 8.64 0.00 0.00 0.00 8.98 -
P/NAPS 1.27 0.87 0.80 0.88 0.81 0.82 0.70 48.59%

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