[PTARAS] YoY Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
18-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -10.42%
YoY- -1.14%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 149,978 161,400 104,668 105,704 95,782 46,654 63,390 15.42%
PBT 36,698 36,490 17,458 14,980 13,976 14,296 13,274 18.46%
Tax -8,220 -8,324 -5,098 -4,008 -2,878 -2,710 -2,372 23.00%
NP 28,478 28,166 12,360 10,972 11,098 11,586 10,902 17.34%
-
NP to SH 28,478 28,166 12,360 10,972 11,098 11,586 10,902 17.34%
-
Tax Rate 22.40% 22.81% 29.20% 26.76% 20.59% 18.96% 17.87% -
Total Cost 121,500 133,234 92,308 94,732 84,684 35,068 52,488 15.00%
-
Net Worth 161,588 143,230 127,818 119,274 112,869 107,882 102,698 7.84%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 161,588 143,230 127,818 119,274 112,869 107,882 102,698 7.84%
NOSH 79,994 80,017 80,051 80,087 80,072 80,013 50,055 8.12%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 18.99% 17.45% 11.81% 10.38% 11.59% 24.83% 17.20% -
ROE 17.62% 19.66% 9.67% 9.20% 9.83% 10.74% 10.62% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 187.49 201.71 130.75 131.99 119.62 58.31 126.64 6.75%
EPS 35.60 35.20 15.44 13.70 13.86 14.48 21.78 8.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 1.79 1.5967 1.4893 1.4096 1.3483 2.0517 -0.25%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 90.42 97.31 63.10 63.73 57.75 28.13 38.22 15.42%
EPS 17.17 16.98 7.45 6.62 6.69 6.99 6.57 17.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9742 0.8635 0.7706 0.7191 0.6805 0.6504 0.6192 7.84%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.81 1.08 0.76 1.10 1.13 1.07 1.76 -
P/RPS 0.97 0.54 0.58 0.83 0.94 1.84 1.39 -5.81%
P/EPS 5.08 3.07 4.92 8.03 8.15 7.39 8.08 -7.43%
EY 19.67 32.59 20.32 12.45 12.27 13.53 12.38 8.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.60 0.48 0.74 0.80 0.79 0.86 0.76%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 15/02/08 09/02/07 17/02/06 18/02/05 13/02/04 21/02/03 08/02/02 -
Price 1.74 1.26 0.82 1.00 1.13 1.02 1.18 -
P/RPS 0.93 0.62 0.63 0.76 0.94 1.75 0.93 0.00%
P/EPS 4.89 3.58 5.31 7.30 8.15 7.04 5.42 -1.69%
EY 20.46 27.94 18.83 13.70 12.27 14.20 18.46 1.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.70 0.51 0.67 0.80 0.76 0.58 6.78%

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