[PRESTAR] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
06-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 84.61%
YoY- 79.08%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR'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 434,080 507,680 524,812 427,236 361,244 315,080 260,676 8.86%
PBT 66,132 13,632 41,624 40,728 22,972 17,488 7,504 43.69%
Tax -8,592 -3,084 -21,140 -19,640 -11,196 -7,284 -5,412 8.00%
NP 57,540 10,548 20,484 21,088 11,776 10,204 2,092 73.69%
-
NP to SH 50,512 5,628 20,484 21,088 11,776 10,204 2,092 69.96%
-
Tax Rate 12.99% 22.62% 50.79% 48.22% 48.74% 41.65% 72.12% -
Total Cost 376,540 497,132 504,328 406,148 349,468 304,876 258,584 6.46%
-
Net Worth 167,688 149,493 150,309 126,353 82,845 98,774 94,219 10.07%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 75,288 - - - - - - -
Div Payout % 149.05% - - - - - - -
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 167,688 149,493 150,309 126,353 82,845 98,774 94,219 10.07%
NOSH 171,111 175,874 174,778 87,140 41,422 40,816 39,923 27.43%
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 13.26% 2.08% 3.90% 4.94% 3.26% 3.24% 0.80% -
ROE 30.12% 3.76% 13.63% 16.69% 14.21% 10.33% 2.22% -
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 253.68 288.66 300.27 490.28 872.10 771.95 652.94 -14.57%
EPS 29.52 3.20 11.72 24.20 13.92 25.00 5.24 33.37%
DPS 44.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.85 0.86 1.45 2.00 2.42 2.36 -13.61%
Adjusted Per Share Value based on latest NOSH - 87,140
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 120.38 140.79 145.54 118.48 100.18 87.38 72.29 8.86%
EPS 14.01 1.56 5.68 5.85 3.27 2.83 0.58 69.97%
DPS 20.88 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.465 0.4146 0.4168 0.3504 0.2297 0.2739 0.2613 10.07%
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 0.76 0.48 0.82 1.02 1.08 1.04 1.11 -
P/RPS 0.30 0.17 0.27 0.21 0.12 0.13 0.17 9.92%
P/EPS 2.57 15.00 7.00 4.21 3.80 4.16 21.18 -29.62%
EY 38.84 6.67 14.29 23.73 26.32 24.04 4.72 42.06%
DY 57.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.56 0.95 0.70 0.54 0.43 0.47 8.80%
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 24/05/07 20/06/06 26/05/05 06/05/04 12/05/03 22/05/02 23/05/01 -
Price 0.71 0.52 0.69 0.87 1.00 1.21 1.00 -
P/RPS 0.28 0.18 0.23 0.18 0.11 0.16 0.15 10.95%
P/EPS 2.41 16.25 5.89 3.60 3.52 4.84 19.08 -29.15%
EY 41.58 6.15 16.99 27.82 28.43 20.66 5.24 41.20%
DY 61.97 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.61 0.80 0.60 0.50 0.50 0.42 9.39%

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