[PTARAS] QoQ Quarter Result on 31-Mar-2004 [#3]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
14-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -44.11%
YoY- 78.76%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 27,835 25,017 17,398 22,069 22,515 25,376 24,674 8.32%
PBT 3,311 4,179 3,422 1,813 3,404 3,584 3,457 -2.82%
Tax -887 -1,117 -625 -256 -618 -821 -645 23.54%
NP 2,424 3,062 2,797 1,557 2,786 2,763 2,812 -9.38%
-
NP to SH 2,424 3,062 2,797 1,557 2,786 2,763 2,812 -9.38%
-
Tax Rate 26.79% 26.73% 18.26% 14.12% 18.16% 22.91% 18.66% -
Total Cost 25,411 21,955 14,601 20,512 19,729 22,613 21,862 10.49%
-
Net Worth 119,144 119,842 117,329 114,688 112,849 114,428 111,702 4.37%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 4,007 - - - 6,008 -
Div Payout % - - 143.27% - - - 213.68% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 119,144 119,842 117,329 114,688 112,849 114,428 111,702 4.37%
NOSH 80,000 80,157 80,143 80,257 80,057 80,086 80,113 -0.09%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 8.71% 12.24% 16.08% 7.06% 12.37% 10.89% 11.40% -
ROE 2.03% 2.56% 2.38% 1.36% 2.47% 2.41% 2.52% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 34.79 31.21 21.71 27.50 28.12 31.69 30.80 8.41%
EPS 3.03 3.82 3.49 1.94 3.48 3.45 3.51 -9.29%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 7.50 -
NAPS 1.4893 1.4951 1.464 1.429 1.4096 1.4288 1.3943 4.47%
Adjusted Per Share Value based on latest NOSH - 80,257
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 16.99 15.27 10.62 13.47 13.74 15.48 15.06 8.33%
EPS 1.48 1.87 1.71 0.95 1.70 1.69 1.72 -9.49%
DPS 0.00 0.00 2.45 0.00 0.00 0.00 3.67 -
NAPS 0.727 0.7313 0.716 0.6999 0.6886 0.6983 0.6816 4.37%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.10 1.06 1.00 1.14 1.13 1.12 0.90 -
P/RPS 3.16 3.40 4.61 4.15 4.02 3.53 2.92 5.38%
P/EPS 36.30 27.75 28.65 58.76 32.47 32.46 25.64 25.95%
EY 2.75 3.60 3.49 1.70 3.08 3.08 3.90 -20.69%
DY 0.00 0.00 5.00 0.00 0.00 0.00 8.33 -
P/NAPS 0.74 0.71 0.68 0.80 0.80 0.78 0.65 8.98%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 18/02/05 19/11/04 25/08/04 14/05/04 13/02/04 14/11/03 22/08/03 -
Price 1.00 1.08 1.02 1.01 1.13 1.33 1.02 -
P/RPS 2.87 3.46 4.70 3.67 4.02 4.20 3.31 -9.03%
P/EPS 33.00 28.27 29.23 52.06 32.47 38.55 29.06 8.80%
EY 3.03 3.54 3.42 1.92 3.08 2.59 3.44 -8.07%
DY 0.00 0.00 4.90 0.00 0.00 0.00 7.35 -
P/NAPS 0.67 0.72 0.70 0.71 0.80 0.93 0.73 -5.53%

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