[PTARAS] YoY Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 56.4%
YoY- 6.27%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 104,668 105,704 95,782 46,654 63,390 55,482 23,382 -1.58%
PBT 17,458 14,980 13,976 14,296 13,274 6,864 1,280 -2.73%
Tax -5,098 -4,008 -2,878 -2,710 -2,372 -2,082 160 -
NP 12,360 10,972 11,098 11,586 10,902 4,782 1,440 -2.25%
-
NP to SH 12,360 10,972 11,098 11,586 10,902 4,782 1,440 -2.25%
-
Tax Rate 29.20% 26.76% 20.59% 18.96% 17.87% 30.33% -12.50% -
Total Cost 92,308 94,732 84,684 35,068 52,488 50,700 21,942 -1.51%
-
Net Worth 127,818 119,274 112,869 107,882 102,698 106,729 101,959 -0.24%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 127,818 119,274 112,869 107,882 102,698 106,729 101,959 -0.24%
NOSH 80,051 80,087 80,072 80,013 50,055 50,020 49,999 -0.49%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 11.81% 10.38% 11.59% 24.83% 17.20% 8.62% 6.16% -
ROE 9.67% 9.20% 9.83% 10.74% 10.62% 4.48% 1.41% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 130.75 131.99 119.62 58.31 126.64 110.92 46.76 -1.08%
EPS 15.44 13.70 13.86 14.48 21.78 9.56 2.88 -1.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5967 1.4893 1.4096 1.3483 2.0517 2.1337 2.0392 0.26%
Adjusted Per Share Value based on latest NOSH - 80,101
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 63.87 64.50 58.45 28.47 38.68 33.86 14.27 -1.58%
EPS 7.54 6.70 6.77 7.07 6.65 2.92 0.88 -2.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.7278 0.6888 0.6583 0.6267 0.6513 0.6222 -0.24%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.76 1.10 1.13 1.07 1.76 1.79 0.00 -
P/RPS 0.58 0.83 0.94 1.84 1.39 1.61 0.00 -100.00%
P/EPS 4.92 8.03 8.15 7.39 8.08 18.72 0.00 -100.00%
EY 20.32 12.45 12.27 13.53 12.38 5.34 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.74 0.80 0.79 0.86 0.84 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 17/02/06 18/02/05 13/02/04 21/02/03 08/02/02 16/02/01 25/02/00 -
Price 0.82 1.00 1.13 1.02 1.18 1.50 2.80 -
P/RPS 0.63 0.76 0.94 1.75 0.93 1.35 5.99 2.42%
P/EPS 5.31 7.30 8.15 7.04 5.42 15.69 97.22 3.13%
EY 18.83 13.70 12.27 14.20 18.46 6.37 1.03 -3.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.67 0.80 0.76 0.58 0.70 1.37 1.05%

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