[PTARAS] YoY Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
14-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -14.63%
YoY- 6.63%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 155,925 93,956 106,274 93,280 57,820 58,804 49,750 20.96%
PBT 31,972 15,993 15,398 11,734 11,332 11,313 6,064 31.91%
Tax -6,902 -4,132 -3,902 -2,260 -2,446 -2,020 -1,854 24.48%
NP 25,069 11,861 11,496 9,474 8,885 9,293 4,209 34.61%
-
NP to SH 25,069 11,861 11,496 9,474 8,885 9,293 4,209 34.61%
-
Tax Rate 21.59% 25.84% 25.34% 19.26% 21.58% 17.86% 30.57% -
Total Cost 130,856 82,094 94,778 83,805 48,934 49,510 45,541 19.22%
-
Net Worth 148,015 130,565 122,365 114,352 108,858 104,253 107,518 5.46%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 148,015 130,565 122,365 114,352 108,858 104,253 107,518 5.46%
NOSH 80,008 80,072 80,055 80,022 80,096 80,114 50,031 8.13%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 16.08% 12.62% 10.82% 10.16% 15.37% 15.80% 8.46% -
ROE 16.94% 9.08% 9.39% 8.29% 8.16% 8.91% 3.91% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 194.89 117.34 132.75 116.57 72.19 73.40 99.44 11.86%
EPS 31.33 14.80 14.36 11.84 11.09 11.60 8.41 24.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.6306 1.5285 1.429 1.3591 1.3013 2.149 -2.46%
Adjusted Per Share Value based on latest NOSH - 80,257
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 95.15 57.33 64.85 56.92 35.28 35.88 30.36 20.96%
EPS 15.30 7.24 7.02 5.78 5.42 5.67 2.57 34.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9032 0.7967 0.7467 0.6978 0.6643 0.6362 0.6561 5.46%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.36 0.89 0.94 1.14 0.92 1.21 1.30 -
P/RPS 0.70 0.76 0.71 0.98 1.27 1.65 1.31 -9.91%
P/EPS 4.34 6.01 6.55 9.63 8.29 10.43 15.45 -19.06%
EY 23.04 16.64 15.28 10.39 12.06 9.59 6.47 23.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.55 0.61 0.80 0.68 0.93 0.60 3.55%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 11/05/07 11/05/06 13/05/05 14/05/04 16/05/03 17/05/02 11/05/01 -
Price 1.50 0.90 0.95 1.01 0.92 1.37 1.45 -
P/RPS 0.77 0.77 0.72 0.87 1.27 1.87 1.46 -10.11%
P/EPS 4.79 6.08 6.62 8.53 8.29 11.81 17.23 -19.20%
EY 20.89 16.46 15.12 11.72 12.06 8.47 5.80 23.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.55 0.62 0.71 0.68 1.05 0.67 3.21%

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