[PTARAS] YoY TTM Result on 30-Jun-2002 [#4]

Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 1767.8%
YoY- 282.67%
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 116,504 87,358 68,039 54,267 50,555 30,677 0 -100.00%
PBT 14,134 12,223 11,956 9,685 -2,640 4,624 0 -100.00%
Tax -3,925 -2,320 -2,480 -1,863 5,797 366 0 -100.00%
NP 10,209 9,903 9,476 7,822 3,157 4,990 0 -100.00%
-
NP to SH 10,209 9,903 9,476 7,822 -4,282 4,557 0 -100.00%
-
Tax Rate 27.77% 18.98% 20.74% 19.24% - -7.92% - -
Total Cost 106,295 77,455 58,563 46,445 47,398 25,687 0 -100.00%
-
Net Worth 124,675 117,329 111,702 105,447 100,068 104,669 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 4,007 4,007 6,008 4,018 4,002 2,508 - -100.00%
Div Payout % 39.26% 40.46% 63.41% 51.38% 0.00% 55.06% - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 124,675 117,329 111,702 105,447 100,068 104,669 0 -100.00%
NOSH 80,151 80,143 80,113 80,377 50,026 50,179 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 8.76% 11.34% 13.93% 14.41% 6.24% 16.27% 0.00% -
ROE 8.19% 8.44% 8.48% 7.42% -4.28% 4.35% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 145.35 109.00 84.93 67.52 101.06 61.13 0.00 -100.00%
EPS 12.74 12.36 11.83 9.73 -8.56 9.08 0.00 -100.00%
DPS 5.00 5.00 7.50 5.00 8.00 5.00 0.00 -100.00%
NAPS 1.5555 1.464 1.3943 1.3119 2.0003 2.0859 2.0163 0.27%
Adjusted Per Share Value based on latest NOSH - 80,377
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 71.09 53.31 41.52 33.11 30.85 18.72 0.00 -100.00%
EPS 6.23 6.04 5.78 4.77 -2.61 2.78 0.00 -100.00%
DPS 2.45 2.45 3.67 2.45 2.44 1.53 0.00 -100.00%
NAPS 0.7608 0.716 0.6816 0.6435 0.6106 0.6387 2.0163 1.04%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.95 1.00 0.90 1.22 1.48 2.08 0.00 -
P/RPS 0.65 0.92 1.06 1.81 1.46 3.40 0.00 -100.00%
P/EPS 7.46 8.09 7.61 12.54 -17.29 22.90 0.00 -100.00%
EY 13.41 12.36 13.14 7.98 -5.78 4.37 0.00 -100.00%
DY 5.26 5.00 8.33 4.10 5.41 2.40 0.00 -100.00%
P/NAPS 0.61 0.68 0.65 0.93 0.74 1.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 29/08/05 25/08/04 22/08/03 27/08/02 24/08/01 25/08/00 - -
Price 0.90 1.02 1.02 1.08 1.43 2.09 0.00 -
P/RPS 0.62 0.94 1.20 1.60 1.42 3.42 0.00 -100.00%
P/EPS 7.07 8.25 8.62 11.10 -16.71 23.01 0.00 -100.00%
EY 14.15 12.11 11.60 9.01 -5.99 4.35 0.00 -100.00%
DY 5.56 4.90 7.35 4.63 5.59 2.39 0.00 -100.00%
P/NAPS 0.58 0.70 0.73 0.82 0.71 1.00 0.00 -100.00%

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