[PTARAS] QoQ 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- 0.83%
YoY- -29.31%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Quarter 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 17,398 22,069 22,515 25,376 24,674 20,038 15.89%
PBT 4,179 3,422 1,813 3,404 3,584 3,457 1,351 111.86%
Tax -1,117 -625 -256 -618 -821 -645 -480 75.33%
NP 3,062 2,797 1,557 2,786 2,763 2,812 871 130.67%
-
NP to SH 3,062 2,797 1,557 2,786 2,763 2,812 871 130.67%
-
Tax Rate 26.73% 18.26% 14.12% 18.16% 22.91% 18.66% 35.53% -
Total Cost 21,955 14,601 20,512 19,729 22,613 21,862 19,167 9.44%
-
Net Worth 119,842 117,329 114,688 112,849 114,428 111,702 108,603 6.76%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 4,007 - - - 6,008 - -
Div Payout % - 143.27% - - - 213.68% - -
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 119,842 117,329 114,688 112,849 114,428 111,702 108,603 6.76%
NOSH 80,157 80,143 80,257 80,057 80,086 80,113 79,908 0.20%
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% 16.08% 7.06% 12.37% 10.89% 11.40% 4.35% -
ROE 2.56% 2.38% 1.36% 2.47% 2.41% 2.52% 0.80% -
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 21.71 27.50 28.12 31.69 30.80 25.08 15.64%
EPS 3.82 3.49 1.94 3.48 3.45 3.51 1.09 130.19%
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 15.27 10.62 13.47 13.74 15.48 15.06 12.23 15.90%
EPS 1.87 1.71 0.95 1.70 1.69 1.72 0.53 131.23%
DPS 0.00 2.45 0.00 0.00 0.00 3.67 0.00 -
NAPS 0.7313 0.716 0.6999 0.6886 0.6983 0.6816 0.6627 6.76%
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 4.61 4.15 4.02 3.53 2.92 3.67 -4.95%
P/EPS 27.75 28.65 58.76 32.47 32.46 25.64 84.40 -52.26%
EY 3.60 3.49 1.70 3.08 3.08 3.90 1.18 109.92%
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 4.70 3.67 4.02 4.20 3.31 3.67 -3.84%
P/EPS 28.27 29.23 52.06 32.47 38.55 29.06 84.40 -51.67%
EY 3.54 3.42 1.92 3.08 2.59 3.44 1.18 107.59%
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