[PTARAS] YoY TTM Result on 30-Sep-2003 [#1]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 9.61%
YoY- 38.66%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 108,072 119,919 86,999 79,846 52,497 50,711 43,069 16.56%
PBT 20,080 13,854 12,818 12,985 9,508 -1,527 6,830 19.67%
Tax -5,119 -3,784 -2,616 -2,598 -2,017 5,699 -672 40.24%
NP 14,961 10,070 10,202 10,387 7,491 4,172 6,158 15.93%
-
NP to SH 14,961 10,070 10,202 10,387 7,491 -3,267 6,158 15.93%
-
Tax Rate 25.49% 27.31% 20.41% 20.01% 21.21% - 9.84% -
Total Cost 93,111 109,849 76,797 69,459 45,006 46,539 36,911 16.66%
-
Net Worth 139,351 127,490 119,842 114,428 107,031 50,068 105,736 4.70%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 4,055 4,007 4,007 6,008 4,018 4,002 2,508 8.33%
Div Payout % 27.10% 39.80% 39.28% 57.85% 53.65% 0.00% 40.74% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 139,351 127,490 119,842 114,428 107,031 50,068 105,736 4.70%
NOSH 80,086 80,082 80,157 80,086 80,173 50,068 50,128 8.11%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 13.84% 8.40% 11.73% 13.01% 14.27% 8.23% 14.30% -
ROE 10.74% 7.90% 8.51% 9.08% 7.00% -6.53% 5.82% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 134.94 149.74 108.54 99.70 65.48 101.28 85.92 7.81%
EPS 18.68 12.57 12.73 12.97 9.34 -6.53 12.28 7.23%
DPS 5.00 5.00 5.00 7.50 5.01 8.00 5.00 0.00%
NAPS 1.74 1.592 1.4951 1.4288 1.335 1.00 2.1093 -3.15%
Adjusted Per Share Value based on latest NOSH - 80,086
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 65.95 73.18 53.09 48.72 32.03 30.94 26.28 16.56%
EPS 9.13 6.14 6.23 6.34 4.57 -1.99 3.76 15.92%
DPS 2.47 2.45 2.45 3.67 2.45 2.44 1.53 8.30%
NAPS 0.8504 0.778 0.7313 0.6983 0.6531 0.3055 0.6452 4.70%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.88 0.90 1.06 1.12 1.05 1.33 1.89 -
P/RPS 0.65 0.60 0.98 1.12 1.60 1.31 2.20 -18.38%
P/EPS 4.71 7.16 8.33 8.64 11.24 -20.38 15.39 -17.90%
EY 21.23 13.97 12.01 11.58 8.90 -4.91 6.50 21.79%
DY 5.68 5.56 4.72 6.70 4.77 6.02 2.65 13.54%
P/NAPS 0.51 0.57 0.71 0.78 0.79 1.33 0.90 -9.02%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 03/11/06 18/11/05 19/11/04 14/11/03 19/11/02 16/11/01 20/11/00 -
Price 0.95 0.90 1.08 1.33 1.05 1.66 1.70 -
P/RPS 0.70 0.60 1.00 1.33 1.60 1.64 1.98 -15.90%
P/EPS 5.09 7.16 8.49 10.25 11.24 -25.44 13.84 -15.34%
EY 19.66 13.97 11.78 9.75 8.90 -3.93 7.23 18.13%
DY 5.26 5.56 4.63 5.64 4.77 4.82 2.94 10.17%
P/NAPS 0.55 0.57 0.72 0.93 0.79 1.66 0.81 -6.24%

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