[PTARAS] YoY TTM Result on 30-Sep-2002 [#1]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
19-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -4.23%
YoY- 329.29%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 119,919 86,999 79,846 52,497 50,711 43,069 2,791 -3.91%
PBT 13,854 12,818 12,985 9,508 -1,527 6,830 -587 -
Tax -3,784 -2,616 -2,598 -2,017 5,699 -672 587 -
NP 10,070 10,202 10,387 7,491 4,172 6,158 0 -100.00%
-
NP to SH 10,070 10,202 10,387 7,491 -3,267 6,158 -433 -
-
Tax Rate 27.31% 20.41% 20.01% 21.21% - 9.84% - -
Total Cost 109,849 76,797 69,459 45,006 46,539 36,911 2,791 -3.82%
-
Net Worth 127,490 119,842 114,428 107,031 50,068 105,736 104,742 -0.20%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 4,007 4,007 6,008 4,018 4,002 2,508 - -100.00%
Div Payout % 39.80% 39.28% 57.85% 53.65% 0.00% 40.74% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 127,490 119,842 114,428 107,031 50,068 105,736 104,742 -0.20%
NOSH 80,082 80,157 80,086 80,173 50,068 50,128 48,111 -0.54%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 8.40% 11.73% 13.01% 14.27% 8.23% 14.30% 0.00% -
ROE 7.90% 8.51% 9.08% 7.00% -6.53% 5.82% -0.41% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 149.74 108.54 99.70 65.48 101.28 85.92 5.80 -3.39%
EPS 12.57 12.73 12.97 9.34 -6.53 12.28 -0.90 -
DPS 5.00 5.00 7.50 5.01 8.00 5.00 0.00 -100.00%
NAPS 1.592 1.4951 1.4288 1.335 1.00 2.1093 2.1771 0.33%
Adjusted Per Share Value based on latest NOSH - 80,173
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 73.18 53.09 48.72 32.03 30.94 26.28 1.70 -3.92%
EPS 6.14 6.23 6.34 4.57 -1.99 3.76 -0.26 -
DPS 2.45 2.45 3.67 2.45 2.44 1.53 0.00 -100.00%
NAPS 0.778 0.7313 0.6983 0.6531 0.3055 0.6452 0.6392 -0.20%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.90 1.06 1.12 1.05 1.33 1.89 0.00 -
P/RPS 0.60 0.98 1.12 1.60 1.31 2.20 0.00 -100.00%
P/EPS 7.16 8.33 8.64 11.24 -20.38 15.39 0.00 -100.00%
EY 13.97 12.01 11.58 8.90 -4.91 6.50 0.00 -100.00%
DY 5.56 4.72 6.70 4.77 6.02 2.65 0.00 -100.00%
P/NAPS 0.57 0.71 0.78 0.79 1.33 0.90 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 18/11/05 19/11/04 14/11/03 19/11/02 16/11/01 20/11/00 - -
Price 0.90 1.08 1.33 1.05 1.66 1.70 0.00 -
P/RPS 0.60 1.00 1.33 1.60 1.64 1.98 0.00 -100.00%
P/EPS 7.16 8.49 10.25 11.24 -25.44 13.84 0.00 -100.00%
EY 13.97 11.78 9.75 8.90 -3.93 7.23 0.00 -100.00%
DY 5.56 4.63 5.64 4.77 4.82 2.94 0.00 -100.00%
P/NAPS 0.57 0.72 0.93 0.79 1.66 0.81 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