[PTARAS] YoY Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
06-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 28.05%
YoY- -95.35%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 91,048 48,601 58,107 68,849 74,989 80,700 52,334 9.66%
PBT 31,523 19,608 11,460 3,797 18,349 18,245 8,729 23.85%
Tax -6,358 -2,568 -2,602 -3,135 -4,110 -4,162 -2,549 16.44%
NP 25,165 17,040 8,858 662 14,239 14,083 6,180 26.35%
-
NP to SH 25,165 17,040 8,858 662 14,239 14,083 6,180 26.35%
-
Tax Rate 20.17% 13.10% 22.71% 82.57% 22.40% 22.81% 29.20% -
Total Cost 65,883 31,561 49,249 68,187 60,750 66,617 46,154 6.10%
-
Net Worth 159,883 204,000 179,575 170,464 161,588 143,230 127,818 3.79%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 159,883 204,000 179,575 170,464 161,588 143,230 127,818 3.79%
NOSH 79,941 80,000 80,527 82,749 79,994 80,017 80,051 -0.02%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 27.64% 35.06% 15.24% 0.96% 18.99% 17.45% 11.81% -
ROE 15.74% 8.35% 4.93% 0.39% 8.81% 9.83% 4.83% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 113.89 60.75 72.16 83.20 93.74 100.85 65.38 9.68%
EPS 31.40 21.30 11.00 0.80 17.80 17.60 7.72 26.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.55 2.23 2.06 2.02 1.79 1.5967 3.82%
Adjusted Per Share Value based on latest NOSH - 72,499
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 55.56 29.66 35.46 42.01 45.76 49.24 31.94 9.66%
EPS 15.36 10.40 5.41 0.40 8.69 8.59 3.77 26.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9756 1.2449 1.0958 1.0402 0.986 0.874 0.78 3.79%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.17 1.91 1.32 1.05 1.81 1.08 0.76 -
P/RPS 1.91 3.14 1.83 1.26 1.93 1.07 1.16 8.66%
P/EPS 6.89 8.97 12.00 131.25 10.17 6.14 9.84 -5.76%
EY 14.51 11.15 8.33 0.76 9.83 16.30 10.16 6.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.75 0.59 0.51 0.90 0.60 0.48 14.64%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 21/02/12 10/02/11 05/02/10 06/02/09 15/02/08 09/02/07 17/02/06 -
Price 2.53 2.07 1.61 1.03 1.74 1.26 0.82 -
P/RPS 2.22 3.41 2.23 1.24 1.86 1.25 1.25 10.04%
P/EPS 8.04 9.72 14.64 128.75 9.78 7.16 10.62 -4.53%
EY 12.44 10.29 6.83 0.78 10.23 13.97 9.41 4.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.81 0.72 0.50 0.86 0.70 0.51 16.41%

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