[PTARAS] QoQ Quarter Result on 31-Mar-2005 [#3]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
13-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 29.37%
YoY- 101.41%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 23,902 28,432 36,798 26,854 27,835 25,017 17,398 23.51%
PBT 4,830 3,899 2,585 4,059 3,311 4,179 3,422 25.74%
Tax -1,573 -976 -998 -923 -887 -1,117 -625 84.71%
NP 3,257 2,923 1,587 3,136 2,424 3,062 2,797 10.65%
-
NP to SH 3,257 2,923 1,587 3,136 2,424 3,062 2,797 10.65%
-
Tax Rate 32.57% 25.03% 38.61% 22.74% 26.79% 26.73% 18.26% -
Total Cost 20,645 25,509 35,211 23,718 25,411 21,955 14,601 25.89%
-
Net Worth 127,775 127,490 124,675 122,279 119,144 119,842 117,329 5.83%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 4,007 - - - 4,007 -
Div Payout % - - 252.53% - - - 143.27% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 127,775 127,490 124,675 122,279 119,144 119,842 117,329 5.83%
NOSH 80,024 80,082 80,151 79,999 80,000 80,157 80,143 -0.09%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 13.63% 10.28% 4.31% 11.68% 8.71% 12.24% 16.08% -
ROE 2.55% 2.29% 1.27% 2.56% 2.03% 2.56% 2.38% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 29.87 35.50 45.91 33.57 34.79 31.21 21.71 23.63%
EPS 4.07 3.65 1.98 3.92 3.03 3.82 3.49 10.76%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.5967 1.592 1.5555 1.5285 1.4893 1.4951 1.464 5.93%
Adjusted Per Share Value based on latest NOSH - 79,999
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 14.59 17.35 22.45 16.39 16.99 15.27 10.62 23.51%
EPS 1.99 1.78 0.97 1.91 1.48 1.87 1.71 10.60%
DPS 0.00 0.00 2.45 0.00 0.00 0.00 2.45 -
NAPS 0.7797 0.778 0.7608 0.7462 0.727 0.7313 0.716 5.83%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.76 0.90 0.95 0.94 1.10 1.06 1.00 -
P/RPS 2.54 2.53 2.07 2.80 3.16 3.40 4.61 -32.71%
P/EPS 18.67 24.66 47.98 23.98 36.30 27.75 28.65 -24.77%
EY 5.36 4.06 2.08 4.17 2.75 3.60 3.49 33.01%
DY 0.00 0.00 5.26 0.00 0.00 0.00 5.00 -
P/NAPS 0.48 0.57 0.61 0.61 0.74 0.71 0.68 -20.67%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 17/02/06 18/11/05 29/08/05 13/05/05 18/02/05 19/11/04 25/08/04 -
Price 0.82 0.90 0.90 0.95 1.00 1.08 1.02 -
P/RPS 2.75 2.53 1.96 2.83 2.87 3.46 4.70 -29.97%
P/EPS 20.15 24.66 45.45 24.23 33.00 28.27 29.23 -21.91%
EY 4.96 4.06 2.20 4.13 3.03 3.54 3.42 28.03%
DY 0.00 0.00 5.56 0.00 0.00 0.00 4.90 -
P/NAPS 0.51 0.57 0.58 0.62 0.67 0.72 0.70 -18.98%

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