[PTARAS] YoY TTM Result on 31-Mar-2003 [#3]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
16-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -7.94%
YoY- 1702.56%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 107,265 97,104 94,634 53,529 57,344 49,000 18,991 33.43%
PBT 14,581 14,971 12,258 9,699 1,297 6,406 2,766 31.90%
Tax -4,098 -3,552 -2,340 -2,183 5,673 -1,573 548 -
NP 10,483 11,419 9,918 7,516 6,970 4,833 3,314 21.14%
-
NP to SH 10,483 11,419 9,918 7,516 -469 4,833 2,881 24.00%
-
Tax Rate 28.11% 23.73% 19.09% 22.51% -437.39% 24.56% -19.81% -
Total Cost 96,782 85,685 84,716 46,013 50,374 44,167 15,677 35.42%
-
Net Worth 130,640 122,279 114,688 108,603 104,035 107,590 104,168 3.84%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 4,007 4,007 6,008 4,018 4,002 2,508 - -
Div Payout % 38.23% 35.09% 60.58% 53.47% 0.00% 51.91% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 130,640 122,279 114,688 108,603 104,035 107,590 104,168 3.84%
NOSH 80,117 79,999 80,257 79,908 79,947 50,065 50,023 8.16%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 9.77% 11.76% 10.48% 14.04% 12.15% 9.86% 17.45% -
ROE 8.02% 9.34% 8.65% 6.92% -0.45% 4.49% 2.77% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 133.88 121.38 117.91 66.99 71.73 97.87 37.96 23.36%
EPS 13.08 14.27 12.36 9.41 -0.59 9.65 5.76 14.64%
DPS 5.00 5.00 7.50 5.00 5.01 5.00 0.00 -
NAPS 1.6306 1.5285 1.429 1.3591 1.3013 2.149 2.0824 -3.99%
Adjusted Per Share Value based on latest NOSH - 79,908
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 65.46 59.25 57.75 32.66 34.99 29.90 11.59 33.43%
EPS 6.40 6.97 6.05 4.59 -0.29 2.95 1.76 23.99%
DPS 2.45 2.45 3.67 2.45 2.44 1.53 0.00 -
NAPS 0.7972 0.7462 0.6999 0.6627 0.6348 0.6565 0.6357 3.84%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.89 0.94 1.14 0.92 1.21 1.30 2.71 -
P/RPS 0.66 0.77 0.97 1.37 1.69 1.33 7.14 -32.74%
P/EPS 6.80 6.59 9.23 9.78 -206.26 13.47 47.05 -27.54%
EY 14.70 15.18 10.84 10.22 -0.48 7.43 2.13 37.96%
DY 5.62 5.32 6.58 5.43 4.14 3.85 0.00 -
P/NAPS 0.55 0.61 0.80 0.68 0.93 0.60 1.30 -13.35%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 11/05/06 13/05/05 14/05/04 16/05/03 17/05/02 11/05/01 - -
Price 0.90 0.95 1.01 0.92 1.37 1.45 0.00 -
P/RPS 0.67 0.78 0.86 1.37 1.91 1.48 0.00 -
P/EPS 6.88 6.66 8.17 9.78 -233.53 15.02 0.00 -
EY 14.54 15.03 12.24 10.22 -0.43 6.66 0.00 -
DY 5.56 5.26 7.43 5.43 3.65 3.45 0.00 -
P/NAPS 0.55 0.62 0.71 0.68 1.05 0.67 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