[PTARAS] YoY Quarter Result on 31-Dec-2003 [#2]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
13-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 0.83%
YoY- -29.31%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 40,658 23,902 27,835 22,515 9,758 16,356 12,558 21.61%
PBT 8,474 4,830 3,311 3,404 4,593 3,905 1,813 29.28%
Tax -1,759 -1,573 -887 -618 -652 -637 -590 19.95%
NP 6,715 3,257 2,424 2,786 3,941 3,268 1,223 32.80%
-
NP to SH 6,715 3,257 2,424 2,786 3,941 3,268 1,223 32.80%
-
Tax Rate 20.76% 32.57% 26.79% 18.16% 14.20% 16.31% 32.54% -
Total Cost 33,943 20,645 25,411 19,729 5,817 13,088 11,335 20.04%
-
Net Worth 143,093 127,775 119,144 112,849 108,001 102,679 106,947 4.97%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 143,093 127,775 119,144 112,849 108,001 102,679 106,947 4.97%
NOSH 79,940 80,024 80,000 80,057 80,101 50,045 50,122 8.08%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 16.52% 13.63% 8.71% 12.37% 40.39% 19.98% 9.74% -
ROE 4.69% 2.55% 2.03% 2.47% 3.65% 3.18% 1.14% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 50.86 29.87 34.79 28.12 12.18 32.68 25.05 12.52%
EPS 8.40 4.07 3.03 3.48 4.92 6.53 2.44 22.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.5967 1.4893 1.4096 1.3483 2.0517 2.1337 -2.88%
Adjusted Per Share Value based on latest NOSH - 80,057
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 24.81 14.59 16.99 13.74 5.95 9.98 7.66 21.62%
EPS 4.10 1.99 1.48 1.70 2.40 1.99 0.75 32.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8732 0.7797 0.727 0.6886 0.659 0.6266 0.6526 4.97%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.08 0.76 1.10 1.13 1.07 1.76 1.79 -
P/RPS 2.12 2.54 3.16 4.02 8.78 5.39 7.14 -18.31%
P/EPS 12.86 18.67 36.30 32.47 21.75 26.95 73.36 -25.17%
EY 7.78 5.36 2.75 3.08 4.60 3.71 1.36 33.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.48 0.74 0.80 0.79 0.86 0.84 -5.45%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 09/02/07 17/02/06 18/02/05 13/02/04 21/02/03 08/02/02 16/02/01 -
Price 1.26 0.82 1.00 1.13 1.02 1.18 1.50 -
P/RPS 2.48 2.75 2.87 4.02 8.37 3.61 5.99 -13.66%
P/EPS 15.00 20.15 33.00 32.47 20.73 18.07 61.48 -20.94%
EY 6.67 4.96 3.03 3.08 4.82 5.53 1.63 26.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.51 0.67 0.80 0.76 0.58 0.70 0.00%

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