[PRESTAR] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
17-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 17.57%
YoY- 90.37%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 426,296 542,730 551,792 429,062 346,936 318,056 280,162 7.24%
PBT 47,792 26,826 37,450 51,754 26,090 20,722 7,338 36.63%
Tax -8,988 -9,114 -9,756 -26,960 -13,066 -8,596 -5,278 9.27%
NP 38,804 17,712 27,694 24,794 13,024 12,126 2,060 63.08%
-
NP to SH 32,228 9,118 18,478 24,794 13,024 12,126 2,060 58.11%
-
Tax Rate 18.81% 33.97% 26.05% 52.09% 50.08% 41.48% 71.93% -
Total Cost 387,492 525,018 524,098 404,268 333,912 305,930 278,102 5.68%
-
Net Worth 156,109 153,713 148,452 131,231 82,984 102,410 94,250 8.76%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 38,160 - - - - - - -
Div Payout % 118.41% - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 156,109 153,713 148,452 131,231 82,984 102,410 94,250 8.76%
NOSH 173,455 174,674 174,650 87,487 41,492 40,800 39,768 27.80%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 9.10% 3.26% 5.02% 5.78% 3.75% 3.81% 0.74% -
ROE 20.64% 5.93% 12.45% 18.89% 15.69% 11.84% 2.19% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 245.77 310.71 315.94 490.43 836.14 779.53 704.49 -16.09%
EPS 18.58 5.22 10.58 28.34 15.36 29.72 5.18 23.71%
DPS 22.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.88 0.85 1.50 2.00 2.51 2.37 -14.89%
Adjusted Per Share Value based on latest NOSH - 87,530
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 118.22 150.51 153.03 118.99 96.21 88.20 77.70 7.24%
EPS 8.94 2.53 5.12 6.88 3.61 3.36 0.57 58.18%
DPS 10.58 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4329 0.4263 0.4117 0.3639 0.2301 0.284 0.2614 8.76%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.79 0.54 0.68 0.81 1.10 1.30 1.00 -
P/RPS 0.32 0.17 0.22 0.17 0.13 0.17 0.14 14.76%
P/EPS 4.25 10.34 6.43 2.86 3.50 4.37 19.31 -22.28%
EY 23.52 9.67 15.56 34.99 28.54 22.86 5.18 28.66%
DY 27.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.61 0.80 0.54 0.55 0.52 0.42 13.11%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 28/08/06 29/08/05 17/08/04 11/08/03 12/08/02 30/08/01 -
Price 0.73 0.54 0.64 0.73 1.40 1.60 1.14 -
P/RPS 0.30 0.17 0.20 0.15 0.17 0.21 0.16 11.03%
P/EPS 3.93 10.34 6.05 2.58 4.46 5.38 22.01 -24.94%
EY 25.45 9.67 16.53 38.82 22.42 18.58 4.54 33.26%
DY 30.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.61 0.75 0.49 0.70 0.64 0.48 9.10%

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