[PTARAS] YoY Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
17-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 5.71%
YoY- 12.65%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 137,698 149,978 161,400 104,668 105,704 95,782 46,654 19.74%
PBT 7,594 36,698 36,490 17,458 14,980 13,976 14,296 -9.99%
Tax -6,270 -8,220 -8,324 -5,098 -4,008 -2,878 -2,710 14.99%
NP 1,324 28,478 28,166 12,360 10,972 11,098 11,586 -30.31%
-
NP to SH 1,324 28,478 28,166 12,360 10,972 11,098 11,586 -30.31%
-
Tax Rate 82.57% 22.40% 22.81% 29.20% 26.76% 20.59% 18.96% -
Total Cost 136,374 121,500 133,234 92,308 94,732 84,684 35,068 25.37%
-
Net Worth 170,464 161,588 143,230 127,818 119,274 112,869 107,882 7.91%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 170,464 161,588 143,230 127,818 119,274 112,869 107,882 7.91%
NOSH 82,749 79,994 80,017 80,051 80,087 80,072 80,013 0.56%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 0.96% 18.99% 17.45% 11.81% 10.38% 11.59% 24.83% -
ROE 0.78% 17.62% 19.66% 9.67% 9.20% 9.83% 10.74% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 166.40 187.49 201.71 130.75 131.99 119.62 58.31 19.07%
EPS 1.60 35.60 35.20 15.44 13.70 13.86 14.48 -30.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 2.02 1.79 1.5967 1.4893 1.4096 1.3483 7.31%
Adjusted Per Share Value based on latest NOSH - 80,024
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 84.03 91.52 98.49 63.87 64.50 58.45 28.47 19.74%
EPS 0.81 17.38 17.19 7.54 6.70 6.77 7.07 -30.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0402 0.986 0.874 0.78 0.7278 0.6888 0.6583 7.91%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.05 1.81 1.08 0.76 1.10 1.13 1.07 -
P/RPS 0.63 0.97 0.54 0.58 0.83 0.94 1.84 -16.34%
P/EPS 65.63 5.08 3.07 4.92 8.03 8.15 7.39 43.85%
EY 1.52 19.67 32.59 20.32 12.45 12.27 13.53 -30.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.90 0.60 0.48 0.74 0.80 0.79 -7.02%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 06/02/09 15/02/08 09/02/07 17/02/06 18/02/05 13/02/04 21/02/03 -
Price 1.03 1.74 1.26 0.82 1.00 1.13 1.02 -
P/RPS 0.62 0.93 0.62 0.63 0.76 0.94 1.75 -15.86%
P/EPS 64.38 4.89 3.58 5.31 7.30 8.15 7.04 44.56%
EY 1.55 20.46 27.94 18.83 13.70 12.27 14.20 -30.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.86 0.70 0.51 0.67 0.80 0.76 -6.73%

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