[PRESTAR] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 59.03%
YoY- 118.38%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 275,896 131,203 454,688 344,075 214,531 106,809 345,359 -13.91%
PBT 18,725 10,406 52,698 42,100 25,877 10,182 19,878 -3.90%
Tax -4,878 -5,285 -26,413 -22,385 -13,480 -4,910 -8,455 -30.72%
NP 13,847 5,121 26,285 19,715 12,397 5,272 11,423 13.70%
-
NP to SH 9,239 5,121 26,285 19,715 12,397 5,272 11,423 -13.20%
-
Tax Rate 26.05% 50.79% 50.12% 53.17% 52.09% 48.22% 42.53% -
Total Cost 262,049 126,082 428,403 324,360 202,134 101,537 333,936 -14.93%
-
Net Worth 148,452 150,309 145,201 138,197 131,231 126,353 118,148 16.45%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 6,997 - - - 4,280 -
Div Payout % - - 26.62% - - - 37.47% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 148,452 150,309 145,201 138,197 131,231 126,353 118,148 16.45%
NOSH 174,650 174,778 87,470 87,466 87,487 87,140 85,614 60.91%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.02% 3.90% 5.78% 5.73% 5.78% 4.94% 3.31% -
ROE 6.22% 3.41% 18.10% 14.27% 9.45% 4.17% 9.67% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 157.97 75.07 519.82 393.38 245.21 122.57 403.39 -46.50%
EPS 5.29 2.93 30.05 22.54 14.17 6.05 13.34 -46.05%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 5.00 -
NAPS 0.85 0.86 1.66 1.58 1.50 1.45 1.38 -27.62%
Adjusted Per Share Value based on latest NOSH - 87,431
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 76.51 36.39 126.10 95.42 59.49 29.62 95.78 -13.91%
EPS 2.56 1.42 7.29 5.47 3.44 1.46 3.17 -13.29%
DPS 0.00 0.00 1.94 0.00 0.00 0.00 1.19 -
NAPS 0.4117 0.4168 0.4027 0.3833 0.3639 0.3504 0.3277 16.44%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.68 0.82 0.84 0.73 0.81 1.02 0.77 -
P/RPS 0.43 1.09 0.16 0.19 0.33 0.83 0.19 72.46%
P/EPS 12.85 27.99 2.80 3.24 5.72 16.86 5.77 70.62%
EY 7.78 3.57 35.77 30.88 17.49 5.93 17.33 -41.39%
DY 0.00 0.00 9.52 0.00 0.00 0.00 6.49 -
P/NAPS 0.80 0.95 0.51 0.46 0.54 0.70 0.56 26.87%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 26/05/05 25/02/05 25/11/04 17/08/04 06/05/04 25/02/04 -
Price 0.64 0.69 0.90 0.75 0.73 0.87 0.81 -
P/RPS 0.41 0.92 0.17 0.19 0.30 0.71 0.20 61.44%
P/EPS 12.10 23.55 3.00 3.33 5.15 14.38 6.07 58.45%
EY 8.27 4.25 33.39 30.05 19.41 6.95 16.47 -36.85%
DY 0.00 0.00 8.89 0.00 0.00 0.00 6.17 -
P/NAPS 0.75 0.80 0.54 0.47 0.49 0.60 0.59 17.36%

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