[PTARAS] YoY Cumulative Quarter Result on 30-Jun-2004 [#4]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 39.36%
YoY- 4.51%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 147,436 96,462 116,504 87,358 68,039 54,267 50,554 19.51%
PBT 31,151 14,202 14,134 12,223 11,956 9,685 -2,640 -
Tax -7,062 -3,691 -3,925 -2,320 -2,480 -1,863 2,640 -
NP 24,089 10,511 10,209 9,903 9,476 7,822 0 -
-
NP to SH 24,089 10,511 10,209 9,903 9,476 7,822 -4,282 -
-
Tax Rate 22.67% 25.99% 27.77% 18.98% 20.74% 19.24% - -
Total Cost 123,347 85,951 106,295 77,455 58,563 46,445 50,554 16.01%
-
Net Worth 153,657 132,478 124,549 117,202 111,591 105,032 100,061 7.40%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 8,002 4,014 4,003 4,002 6,002 4,003 4,001 12.24%
Div Payout % 33.22% 38.19% 39.22% 40.42% 63.34% 51.18% 0.00% -
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 153,657 132,478 124,549 117,202 111,591 105,032 100,061 7.40%
NOSH 80,029 80,290 80,070 80,056 80,033 80,061 50,023 8.14%
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 16.34% 10.90% 8.76% 11.34% 13.93% 14.41% 0.00% -
ROE 15.68% 7.93% 8.20% 8.45% 8.49% 7.45% -4.28% -
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 184.23 120.14 145.50 109.12 85.01 67.78 101.06 10.52%
EPS 30.10 13.10 12.75 12.37 11.84 9.77 -5.35 -
DPS 10.00 5.00 5.00 5.00 7.50 5.00 8.00 3.78%
NAPS 1.92 1.65 1.5555 1.464 1.3943 1.3119 2.0003 -0.68%
Adjusted Per Share Value based on latest NOSH - 80,143
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 88.89 58.16 70.24 52.67 41.02 32.72 30.48 19.51%
EPS 14.52 6.34 6.16 5.97 5.71 4.72 -2.58 -
DPS 4.83 2.42 2.41 2.41 3.62 2.41 2.41 12.27%
NAPS 0.9264 0.7987 0.7509 0.7066 0.6728 0.6332 0.6033 7.40%
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 1.80 0.89 0.95 1.00 0.90 1.22 1.48 -
P/RPS 0.98 0.74 0.65 0.92 1.06 1.80 1.46 -6.42%
P/EPS 5.98 6.80 7.45 8.08 7.60 12.49 -17.29 -
EY 16.72 14.71 13.42 12.37 13.16 8.01 -5.78 -
DY 5.56 5.62 5.26 5.00 8.33 4.10 5.41 0.45%
P/NAPS 0.94 0.54 0.61 0.68 0.65 0.93 0.74 4.06%
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 28/08/07 18/08/06 29/08/05 25/08/04 22/08/03 27/08/02 24/08/01 -
Price 1.64 0.89 0.90 1.02 1.02 1.08 1.43 -
P/RPS 0.89 0.74 0.62 0.93 1.20 1.59 1.41 -7.37%
P/EPS 5.45 6.80 7.06 8.25 8.61 11.05 -16.71 -
EY 18.35 14.71 14.17 12.13 11.61 9.05 -5.99 -
DY 6.10 5.62 5.56 4.90 7.35 4.63 5.59 1.46%
P/NAPS 0.85 0.54 0.58 0.70 0.73 0.82 0.71 3.04%

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