[PRESTAR] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -7.58%
YoY- -1.44%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 540,986 541,614 458,766 346,932 323,428 289,505 257,292 13.17%
PBT 30,658 24,268 56,133 23,650 21,205 6,721 19,061 8.23%
Tax -9,824 -7,648 -29,846 -11,613 -8,992 -4,474 -4,629 13.35%
NP 20,834 16,620 26,286 12,037 12,213 2,246 14,432 6.30%
-
NP to SH 11,874 9,388 26,286 12,037 12,213 2,246 14,432 -3.19%
-
Tax Rate 32.04% 31.51% 53.17% 49.10% 42.41% 66.57% 24.29% -
Total Cost 520,152 524,994 432,480 334,894 311,214 287,258 242,860 13.52%
-
Net Worth 155,723 150,254 138,197 117,229 105,282 95,030 54,740 19.02%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 155,723 150,254 138,197 117,229 105,282 95,030 54,740 19.02%
NOSH 174,970 174,714 87,466 85,569 40,966 39,928 20,349 43.10%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.85% 3.07% 5.73% 3.47% 3.78% 0.78% 5.61% -
ROE 7.63% 6.25% 19.02% 10.27% 11.60% 2.36% 26.36% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 309.19 310.00 524.50 405.44 789.50 725.05 1,264.35 -20.91%
EPS 6.79 5.37 30.05 14.05 29.81 5.63 70.92 -32.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.86 1.58 1.37 2.57 2.38 2.69 -16.82%
Adjusted Per Share Value based on latest NOSH - 85,476
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 150.03 150.20 127.23 96.21 89.69 80.29 71.35 13.18%
EPS 3.29 2.60 7.29 3.34 3.39 0.62 4.00 -3.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4319 0.4167 0.3833 0.3251 0.292 0.2635 0.1518 19.02%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.53 0.66 0.73 0.71 1.45 0.96 3.40 -
P/RPS 0.17 0.21 0.14 0.18 0.18 0.13 0.27 -7.41%
P/EPS 7.81 12.28 2.43 5.05 4.86 17.06 4.79 8.48%
EY 12.81 8.14 41.17 19.81 20.56 5.86 20.86 -7.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.77 0.46 0.52 0.56 0.40 1.26 -11.62%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 29/11/05 25/11/04 21/11/03 21/11/02 27/11/01 21/11/00 -
Price 0.65 0.55 0.75 0.89 1.20 1.00 1.61 -
P/RPS 0.21 0.18 0.14 0.22 0.15 0.14 0.13 8.31%
P/EPS 9.58 10.24 2.50 6.33 4.03 17.77 2.27 27.10%
EY 10.44 9.77 40.07 15.81 24.84 5.63 44.05 -21.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.64 0.47 0.65 0.47 0.42 0.60 3.32%

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