[PTARAS] YoY Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
18-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 79.16%
YoY- -1.14%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 74,989 80,700 52,334 52,852 47,891 23,327 31,695 15.42%
PBT 18,349 18,245 8,729 7,490 6,988 7,148 6,637 18.46%
Tax -4,110 -4,162 -2,549 -2,004 -1,439 -1,355 -1,186 23.00%
NP 14,239 14,083 6,180 5,486 5,549 5,793 5,451 17.34%
-
NP to SH 14,239 14,083 6,180 5,486 5,549 5,793 5,451 17.34%
-
Tax Rate 22.40% 22.81% 29.20% 26.76% 20.59% 18.96% 17.87% -
Total Cost 60,750 66,617 46,154 47,366 42,342 17,534 26,244 15.00%
-
Net Worth 161,588 143,230 127,818 119,274 112,869 107,882 102,698 7.84%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 161,588 143,230 127,818 119,274 112,869 107,882 102,698 7.84%
NOSH 79,994 80,017 80,051 80,087 80,072 80,013 50,055 8.12%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 18.99% 17.45% 11.81% 10.38% 11.59% 24.83% 17.20% -
ROE 8.81% 9.83% 4.83% 4.60% 4.92% 5.37% 5.31% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 93.74 100.85 65.38 65.99 59.81 29.15 63.32 6.75%
EPS 17.80 17.60 7.72 6.85 6.93 7.24 10.89 8.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 1.79 1.5967 1.4893 1.4096 1.3483 2.0517 -0.25%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 45.76 49.24 31.94 32.25 29.22 14.23 19.34 15.42%
EPS 8.69 8.59 3.77 3.35 3.39 3.54 3.33 17.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.986 0.874 0.78 0.7278 0.6888 0.6583 0.6267 7.84%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.81 1.08 0.76 1.10 1.13 1.07 1.76 -
P/RPS 1.93 1.07 1.16 1.67 1.89 3.67 2.78 -5.89%
P/EPS 10.17 6.14 9.84 16.06 16.31 14.78 16.16 -7.42%
EY 9.83 16.30 10.16 6.23 6.13 6.77 6.19 8.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.60 0.48 0.74 0.80 0.79 0.86 0.76%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 15/02/08 09/02/07 17/02/06 18/02/05 13/02/04 21/02/03 08/02/02 -
Price 1.74 1.26 0.82 1.00 1.13 1.02 1.18 -
P/RPS 1.86 1.25 1.25 1.52 1.89 3.50 1.86 0.00%
P/EPS 9.78 7.16 10.62 14.60 16.31 14.09 10.84 -1.69%
EY 10.23 13.97 9.41 6.85 6.13 7.10 9.23 1.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.70 0.51 0.67 0.80 0.76 0.58 6.78%

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