[PRESTAR] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 59.03%
YoY- 118.38%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 333,523 405,740 406,211 344,075 260,199 242,571 217,129 7.41%
PBT 27,801 22,994 18,201 42,100 17,738 15,904 5,041 32.90%
Tax -5,688 -7,368 -5,736 -22,385 -8,710 -6,744 -3,356 9.18%
NP 22,113 15,626 12,465 19,715 9,028 9,160 1,685 53.55%
-
NP to SH 17,706 8,906 7,041 19,715 9,028 9,160 1,685 47.97%
-
Tax Rate 20.46% 32.04% 31.51% 53.17% 49.10% 42.40% 66.57% -
Total Cost 311,410 390,114 393,746 324,360 251,171 233,411 215,444 6.32%
-
Net Worth 157,810 155,723 150,254 138,197 117,229 105,282 95,030 8.81%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 157,810 155,723 150,254 138,197 117,229 105,282 95,030 8.81%
NOSH 173,418 174,970 174,714 87,466 85,569 40,966 39,928 27.71%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 6.63% 3.85% 3.07% 5.73% 3.47% 3.78% 0.78% -
ROE 11.22% 5.72% 4.69% 14.27% 7.70% 8.70% 1.77% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 192.32 231.89 232.50 393.38 304.08 592.13 543.79 -15.89%
EPS 10.21 5.09 4.03 22.54 10.54 22.36 4.22 15.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.89 0.86 1.58 1.37 2.57 2.38 -14.79%
Adjusted Per Share Value based on latest NOSH - 87,431
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 93.81 114.13 114.26 96.78 73.19 68.23 61.07 7.41%
EPS 4.98 2.51 1.98 5.55 2.54 2.58 0.47 48.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4439 0.438 0.4226 0.3887 0.3297 0.2961 0.2673 8.81%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.69 0.53 0.66 0.73 0.71 1.45 0.96 -
P/RPS 0.36 0.23 0.28 0.19 0.23 0.24 0.18 12.24%
P/EPS 6.76 10.41 16.38 3.24 6.73 6.48 22.75 -18.30%
EY 14.80 9.60 6.11 30.88 14.86 15.42 4.40 22.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.60 0.77 0.46 0.52 0.56 0.40 11.28%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 19/11/07 27/11/06 29/11/05 25/11/04 21/11/03 21/11/02 27/11/01 -
Price 0.65 0.65 0.55 0.75 0.89 1.20 1.00 -
P/RPS 0.34 0.28 0.24 0.19 0.29 0.20 0.18 11.17%
P/EPS 6.37 12.77 13.65 3.33 8.44 5.37 23.70 -19.65%
EY 15.71 7.83 7.33 30.05 11.85 18.63 4.22 24.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.73 0.64 0.47 0.65 0.47 0.42 9.14%

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