[PTARAS] QoQ TTM Result on 31-Dec-2002 [#2]

Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 8.98%
YoY- 768.09%
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 79,846 68,039 53,529 45,899 52,497 54,267 57,344 24.66%
PBT 12,985 11,956 9,699 10,196 9,508 9,685 1,297 363.86%
Tax -2,598 -2,480 -2,183 -2,032 -2,017 -1,863 5,673 -
NP 10,387 9,476 7,516 8,164 7,491 7,822 6,970 30.43%
-
NP to SH 10,387 9,476 7,516 8,164 7,491 7,822 -469 -
-
Tax Rate 20.01% 20.74% 22.51% 19.93% 21.21% 19.24% -437.39% -
Total Cost 69,459 58,563 46,013 37,735 45,006 46,445 50,374 23.85%
-
Net Worth 114,428 111,702 108,603 108,001 107,031 105,447 104,035 6.54%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 6,008 6,008 4,018 4,018 4,018 4,018 4,002 31.07%
Div Payout % 57.85% 63.41% 53.47% 49.23% 53.65% 51.38% 0.00% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 114,428 111,702 108,603 108,001 107,031 105,447 104,035 6.54%
NOSH 80,086 80,113 79,908 80,101 80,173 80,377 79,947 0.11%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 13.01% 13.93% 14.04% 17.79% 14.27% 14.41% 12.15% -
ROE 9.08% 8.48% 6.92% 7.56% 7.00% 7.42% -0.45% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 99.70 84.93 66.99 57.30 65.48 67.52 71.73 24.52%
EPS 12.97 11.83 9.41 10.19 9.34 9.73 -0.59 -
DPS 7.50 7.50 5.00 5.00 5.01 5.00 5.01 30.83%
NAPS 1.4288 1.3943 1.3591 1.3483 1.335 1.3119 1.3013 6.42%
Adjusted Per Share Value based on latest NOSH - 80,101
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 48.14 41.02 32.27 27.67 31.65 32.72 34.57 24.67%
EPS 6.26 5.71 4.53 4.92 4.52 4.72 -0.28 -
DPS 3.62 3.62 2.42 2.42 2.42 2.42 2.41 31.12%
NAPS 0.6899 0.6735 0.6548 0.6511 0.6453 0.6357 0.6272 6.55%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.12 0.90 0.92 1.07 1.05 1.22 1.21 -
P/RPS 1.12 1.06 1.37 1.87 1.60 1.81 1.69 -23.96%
P/EPS 8.64 7.61 9.78 10.50 11.24 12.54 -206.26 -
EY 11.58 13.14 10.22 9.53 8.90 7.98 -0.48 -
DY 6.70 8.33 5.43 4.67 4.77 4.10 4.14 37.80%
P/NAPS 0.78 0.65 0.68 0.79 0.79 0.93 0.93 -11.05%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 14/11/03 22/08/03 16/05/03 21/02/03 19/11/02 27/08/02 17/05/02 -
Price 1.33 1.02 0.92 1.02 1.05 1.08 1.37 -
P/RPS 1.33 1.20 1.37 1.78 1.60 1.60 1.91 -21.42%
P/EPS 10.25 8.62 9.78 10.01 11.24 11.10 -233.53 -
EY 9.75 11.60 10.22 9.99 8.90 9.01 -0.43 -
DY 5.64 7.35 5.43 4.90 4.77 4.63 3.65 33.62%
P/NAPS 0.93 0.73 0.68 0.76 0.79 0.82 1.05 -7.76%

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