[PRESTAR] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
11-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 10.6%
YoY- 7.41%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 542,730 551,792 429,062 346,936 318,056 280,162 255,080 13.40%
PBT 26,826 37,450 51,754 26,090 20,722 7,338 21,044 4.12%
Tax -9,114 -9,756 -26,960 -13,066 -8,596 -5,278 -4,994 10.54%
NP 17,712 27,694 24,794 13,024 12,126 2,060 16,050 1.65%
-
NP to SH 9,118 18,478 24,794 13,024 12,126 2,060 16,050 -8.98%
-
Tax Rate 33.97% 26.05% 52.09% 50.08% 41.48% 71.93% 23.73% -
Total Cost 525,018 524,098 404,268 333,912 305,930 278,102 239,030 14.00%
-
Net Worth 153,713 148,452 131,231 82,984 102,410 94,250 53,527 19.21%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 153,713 148,452 131,231 82,984 102,410 94,250 53,527 19.21%
NOSH 174,674 174,650 87,487 41,492 40,800 39,768 20,352 43.06%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.26% 5.02% 5.78% 3.75% 3.81% 0.74% 6.29% -
ROE 5.93% 12.45% 18.89% 15.69% 11.84% 2.19% 29.98% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 310.71 315.94 490.43 836.14 779.53 704.49 1,253.31 -20.73%
EPS 5.22 10.58 28.34 15.36 29.72 5.18 78.86 -36.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.85 1.50 2.00 2.51 2.37 2.63 -16.67%
Adjusted Per Share Value based on latest NOSH - 41,501
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 150.51 153.03 118.99 96.21 88.20 77.70 70.74 13.40%
EPS 2.53 5.12 6.88 3.61 3.36 0.57 4.45 -8.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4263 0.4117 0.3639 0.2301 0.284 0.2614 0.1484 19.21%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.54 0.68 0.81 1.10 1.30 1.00 3.65 -
P/RPS 0.17 0.22 0.17 0.13 0.17 0.14 0.29 -8.51%
P/EPS 10.34 6.43 2.86 3.50 4.37 19.31 4.63 14.32%
EY 9.67 15.56 34.99 28.54 22.86 5.18 21.61 -12.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.80 0.54 0.55 0.52 0.42 1.39 -12.82%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 29/08/05 17/08/04 11/08/03 12/08/02 30/08/01 09/08/00 -
Price 0.54 0.64 0.73 1.40 1.60 1.14 3.62 -
P/RPS 0.17 0.20 0.15 0.17 0.21 0.16 0.29 -8.51%
P/EPS 10.34 6.05 2.58 4.46 5.38 22.01 4.59 14.48%
EY 9.67 16.53 38.82 22.42 18.58 4.54 21.78 -12.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.75 0.49 0.70 0.64 0.48 1.38 -12.71%

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