[PTARAS] QoQ TTM Result on 31-Mar-2002 [#3]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
17-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 61.62%
YoY- -109.7%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 45,899 52,497 54,267 57,344 54,509 50,711 50,555 -6.22%
PBT 10,196 9,508 9,685 1,297 565 -1,527 -2,640 -
Tax -2,032 -2,017 -1,863 5,673 5,652 5,699 5,797 -
NP 8,164 7,491 7,822 6,970 6,217 4,172 3,157 88.07%
-
NP to SH 8,164 7,491 7,822 -469 -1,222 -3,267 -4,282 -
-
Tax Rate 19.93% 21.21% 19.24% -437.39% -1,000.35% - - -
Total Cost 37,735 45,006 46,445 50,374 48,292 46,539 47,398 -14.06%
-
Net Worth 108,001 107,031 105,447 104,035 100,091 50,068 100,068 5.20%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 4,018 4,018 4,018 4,002 4,002 4,002 4,002 0.26%
Div Payout % 49.23% 53.65% 51.38% 0.00% 0.00% 0.00% 0.00% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 108,001 107,031 105,447 104,035 100,091 50,068 100,068 5.20%
NOSH 80,101 80,173 80,377 79,947 50,045 50,068 50,026 36.74%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 17.79% 14.27% 14.41% 12.15% 11.41% 8.23% 6.24% -
ROE 7.56% 7.00% 7.42% -0.45% -1.22% -6.53% -4.28% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 57.30 65.48 67.52 71.73 108.92 101.28 101.06 -31.42%
EPS 10.19 9.34 9.73 -0.59 -2.44 -6.53 -8.56 -
DPS 5.00 5.01 5.00 5.01 8.00 8.00 8.00 -26.83%
NAPS 1.3483 1.335 1.3119 1.3013 2.00 1.00 2.0003 -23.06%
Adjusted Per Share Value based on latest NOSH - 79,947
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 28.01 32.03 33.11 34.99 33.26 30.94 30.85 -6.21%
EPS 4.98 4.57 4.77 -0.29 -0.75 -1.99 -2.61 -
DPS 2.45 2.45 2.45 2.44 2.44 2.44 2.44 0.27%
NAPS 0.659 0.6531 0.6435 0.6348 0.6108 0.3055 0.6106 5.20%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.07 1.05 1.22 1.21 1.76 1.33 1.48 -
P/RPS 1.87 1.60 1.81 1.69 1.62 1.31 1.46 17.88%
P/EPS 10.50 11.24 12.54 -206.26 -72.08 -20.38 -17.29 -
EY 9.53 8.90 7.98 -0.48 -1.39 -4.91 -5.78 -
DY 4.67 4.77 4.10 4.14 4.55 6.02 5.41 -9.31%
P/NAPS 0.79 0.79 0.93 0.93 0.88 1.33 0.74 4.44%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 21/02/03 19/11/02 27/08/02 17/05/02 08/02/02 16/11/01 24/08/01 -
Price 1.02 1.05 1.08 1.37 1.18 1.66 1.43 -
P/RPS 1.78 1.60 1.60 1.91 1.08 1.64 1.42 16.20%
P/EPS 10.01 11.24 11.10 -233.53 -48.33 -25.44 -16.71 -
EY 9.99 8.90 9.01 -0.43 -2.07 -3.93 -5.99 -
DY 4.90 4.77 4.63 3.65 6.78 4.82 5.59 -8.38%
P/NAPS 0.76 0.79 0.82 1.05 0.59 1.66 0.71 4.62%

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