[PTARAS] YoY Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 14.53%
YoY- -4.54%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 165,204 137,360 160,168 113,728 100,068 101,504 54,276 20.36%
PBT 8,416 40,324 39,084 15,596 16,716 14,336 10,220 -3.18%
Tax -6,348 -8,524 -9,612 -3,904 -4,468 -3,284 -2,812 14.52%
NP 2,068 31,800 29,472 11,692 12,248 11,052 7,408 -19.14%
-
NP to SH 2,068 31,800 29,472 11,692 12,248 11,052 7,408 -19.14%
-
Tax Rate 75.43% 21.14% 24.59% 25.03% 26.73% 22.91% 27.51% -
Total Cost 163,136 105,560 130,696 102,036 87,820 90,452 46,868 23.08%
-
Net Worth 185,258 161,409 139,351 127,490 119,842 114,428 107,031 9.56%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 185,258 161,409 139,351 127,490 119,842 114,428 107,031 9.56%
NOSH 86,166 80,303 80,086 80,082 80,157 80,086 80,173 1.20%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 1.25% 23.15% 18.40% 10.28% 12.24% 10.89% 13.65% -
ROE 1.12% 19.70% 21.15% 9.17% 10.22% 9.66% 6.92% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 191.73 171.05 199.99 142.01 124.84 126.74 67.70 18.92%
EPS 2.40 39.60 36.80 14.60 15.28 13.80 9.24 -20.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.01 1.74 1.592 1.4951 1.4288 1.335 8.25%
Adjusted Per Share Value based on latest NOSH - 80,082
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 100.81 83.82 97.74 69.40 61.06 61.94 33.12 20.36%
EPS 1.26 19.41 17.98 7.13 7.47 6.74 4.52 -19.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1305 0.985 0.8504 0.778 0.7313 0.6983 0.6531 9.56%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.30 1.91 0.88 0.90 1.06 1.12 1.05 -
P/RPS 0.68 1.12 0.44 0.63 0.85 0.88 1.55 -12.81%
P/EPS 54.17 4.82 2.39 6.16 6.94 8.12 11.36 29.70%
EY 1.85 20.73 41.82 16.22 14.42 12.32 8.80 -22.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.95 0.51 0.57 0.71 0.78 0.79 -4.47%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 07/11/08 02/11/07 03/11/06 18/11/05 19/11/04 14/11/03 19/11/02 -
Price 1.14 1.96 0.95 0.90 1.08 1.33 1.05 -
P/RPS 0.59 1.15 0.48 0.63 0.87 1.05 1.55 -14.85%
P/EPS 47.50 4.95 2.58 6.16 7.07 9.64 11.36 26.89%
EY 2.11 20.20 38.74 16.22 14.15 10.38 8.80 -21.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.98 0.55 0.57 0.72 0.93 0.79 -6.43%

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