[PTARAS] QoQ Quarter Result on 31-Dec-2004 [#2]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
18-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -20.84%
YoY- -12.99%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 28,432 36,798 26,854 27,835 25,017 17,398 22,069 18.38%
PBT 3,899 2,585 4,059 3,311 4,179 3,422 1,813 66.53%
Tax -976 -998 -923 -887 -1,117 -625 -256 143.84%
NP 2,923 1,587 3,136 2,424 3,062 2,797 1,557 52.12%
-
NP to SH 2,923 1,587 3,136 2,424 3,062 2,797 1,557 52.12%
-
Tax Rate 25.03% 38.61% 22.74% 26.79% 26.73% 18.26% 14.12% -
Total Cost 25,509 35,211 23,718 25,411 21,955 14,601 20,512 15.62%
-
Net Worth 127,490 124,675 122,279 119,144 119,842 117,329 114,688 7.30%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 4,007 - - - 4,007 - -
Div Payout % - 252.53% - - - 143.27% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 127,490 124,675 122,279 119,144 119,842 117,329 114,688 7.30%
NOSH 80,082 80,151 79,999 80,000 80,157 80,143 80,257 -0.14%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 10.28% 4.31% 11.68% 8.71% 12.24% 16.08% 7.06% -
ROE 2.29% 1.27% 2.56% 2.03% 2.56% 2.38% 1.36% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 35.50 45.91 33.57 34.79 31.21 21.71 27.50 18.53%
EPS 3.65 1.98 3.92 3.03 3.82 3.49 1.94 52.34%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.592 1.5555 1.5285 1.4893 1.4951 1.464 1.429 7.45%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 17.35 22.45 16.39 16.99 15.27 10.62 13.47 18.36%
EPS 1.78 0.97 1.91 1.48 1.87 1.71 0.95 51.92%
DPS 0.00 2.45 0.00 0.00 0.00 2.45 0.00 -
NAPS 0.778 0.7608 0.7462 0.727 0.7313 0.716 0.6999 7.30%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.90 0.95 0.94 1.10 1.06 1.00 1.14 -
P/RPS 2.53 2.07 2.80 3.16 3.40 4.61 4.15 -28.08%
P/EPS 24.66 47.98 23.98 36.30 27.75 28.65 58.76 -43.91%
EY 4.06 2.08 4.17 2.75 3.60 3.49 1.70 78.57%
DY 0.00 5.26 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.57 0.61 0.61 0.74 0.71 0.68 0.80 -20.21%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 18/11/05 29/08/05 13/05/05 18/02/05 19/11/04 25/08/04 14/05/04 -
Price 0.90 0.90 0.95 1.00 1.08 1.02 1.01 -
P/RPS 2.53 1.96 2.83 2.87 3.46 4.70 3.67 -21.94%
P/EPS 24.66 45.45 24.23 33.00 28.27 29.23 52.06 -39.20%
EY 4.06 2.20 4.13 3.03 3.54 3.42 1.92 64.67%
DY 0.00 5.56 0.00 0.00 0.00 4.90 0.00 -
P/NAPS 0.57 0.58 0.62 0.67 0.72 0.70 0.71 -13.60%

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