[PRESTAR] YoY TTM Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	425,113	553,349	469,226	529,105	516,053	386,422	330,198	4.29%
YoY %	-23.17%	17.93%	-11.32%	2.53%	33.55%	17.03%	-	-
Horiz. %	128.74%	167.58%	142.10%	160.24%	156.29%	117.03%	100.00%	-
PBT	-16,565	46,494	39,956	11,238	45,546	32,710	22,186	-
YoY %	-135.63%	16.36%	255.54%	-75.33%	39.24%	47.44%	-	-
Horiz. %	-74.66%	209.56%	180.10%	50.65%	205.29%	147.44%	100.00%	-
Tax	2,243	-12,713	-9,429	-4,879	-20,222	-15,402	-9,945	-
YoY %	117.64%	-34.83%	-93.26%	75.87%	-31.29%	-54.87%	-	-
Horiz. %	-22.55%	127.83%	94.81%	49.06%	203.34%	154.87%	100.00%	-
NP	-14,322	33,781	30,527	6,359	25,324	17,308	12,241	-
YoY %	-142.40%	10.66%	380.06%	-74.89%	46.31%	41.39%	-	-
Horiz. %	-117.00%	275.97%	249.38%	51.95%	206.88%	141.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-18,095	22,310	22,782	894	23,127	17,308	12,241	-
YoY %	-181.11%	-2.07%	2,448.32%	-96.13%	33.62%	41.39%	-	-
Horiz. %	-147.82%	182.26%	186.11%	7.30%	188.93%	141.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	27.34%	23.60%	43.42%	44.40%	47.09%	44.83%	-
YoY %	-	15.85%	-45.65%	-2.21%	-5.71%	5.04%	-	-
Horiz. %	-	60.99%	52.64%	96.85%	99.04%	105.04%	100.00%	-
Total Cost	439,435	519,568	438,699	522,746	490,729	369,114	317,957	5.53%
YoY %	-15.42%	18.43%	-16.08%	6.52%	32.95%	16.09%	-	-
Horiz. %	138.21%	163.41%	137.97%	164.41%	154.34%	116.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	158,039	177,607	156,089	154,097	148,317	87,530	83,003	11.31%
YoY %	-11.02%	13.79%	1.29%	3.90%	69.45%	5.45%	-	-
Horiz. %	190.40%	213.98%	188.05%	185.65%	178.69%	105.45%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	2,612	2,564	23,185	2,619	3,499	4,274	3,483	-4.67%
YoY %	1.87%	-88.94%	785.26%	-25.15%	-18.13%	22.71%	-	-
Horiz. %	74.99%	73.61%	665.66%	75.19%	100.46%	122.71%	100.00%	-
Div Payout %	0.00%	11.49%	101.77%	293.02%	15.13%	24.69%	28.46%	-
YoY %	0.00%	-88.71%	-65.27%	1,836.68%	-38.72%	-13.25%	-	-
Horiz. %	0.00%	40.37%	357.59%	1,029.59%	53.16%	86.75%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	158,039	177,607	156,089	154,097	148,317	87,530	83,003	11.31%
YoY %	-11.02%	13.79%	1.29%	3.90%	69.45%	5.45%	-	-
Horiz. %	190.40%	213.98%	188.05%	185.65%	178.69%	105.45%	100.00%	-
NOSH	175,600	174,125	173,432	175,111	174,491	87,530	41,501	27.14%
YoY %	0.85%	0.40%	-0.96%	0.36%	99.35%	110.91%	-	-
Horiz. %	423.12%	419.57%	417.90%	421.94%	420.45%	210.91%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	-3.37%	6.10%	6.51%	1.20%	4.91%	4.48%	3.71%	-
YoY %	-155.25%	-6.30%	442.50%	-75.56%	9.60%	20.75%	-	-
Horiz. %	-90.84%	164.42%	175.47%	32.35%	132.35%	120.75%	100.00%	-
ROE	-11.45%	12.56%	14.60%	0.58%	15.59%	19.77%	14.75%	-
YoY %	-191.16%	-13.97%	2,417.24%	-96.28%	-21.14%	34.03%	-	-
Horiz. %	-77.63%	85.15%	98.98%	3.93%	105.69%	134.03%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	242.09	317.79	270.55	302.15	295.75	441.47	795.62	-17.97%
YoY %	-23.82%	17.46%	-10.46%	2.16%	-33.01%	-44.51%	-	-
Horiz. %	30.43%	39.94%	34.00%	37.98%	37.17%	55.49%	100.00%	-
EPS	-10.30	12.81	13.14	0.51	13.25	19.77	29.50	-
YoY %	-180.41%	-2.51%	2,476.47%	-96.15%	-32.98%	-32.98%	-	-
Horiz. %	-34.92%	43.42%	44.54%	1.73%	44.92%	67.02%	100.00%	-
DPS	1.50	1.50	13.50	1.50	2.01	4.88	8.50	-25.08%
YoY %	0.00%	-88.89%	800.00%	-25.37%	-58.81%	-42.59%	-	-
Horiz. %	17.65%	17.65%	158.82%	17.65%	23.65%	57.41%	100.00%	-
NAPS	0.90	1.02	0.90	0.88	0.85	1.00	2.00	-12.45%
YoY %	-11.76%	13.33%	2.27%	3.53%	-15.00%	-50.00%	-	-
Horiz. %	45.00%	51.00%	45.00%	44.00%	42.50%	50.00%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 175,111
RPS	117.89	153.46	130.13	146.73	143.11	107.16	91.57	4.29%
YoY %	-23.18%	17.93%	-11.31%	2.53%	33.55%	17.03%	-	-
Horiz. %	128.74%	167.59%	142.11%	160.24%	156.28%	117.03%	100.00%	-
EPS	-5.02	6.19	6.32	0.25	6.41	4.80	3.39	-
YoY %	-181.10%	-2.06%	2,428.00%	-96.10%	33.54%	41.59%	-	-
Horiz. %	-148.08%	182.60%	186.43%	7.37%	189.09%	141.59%	100.00%	-
DPS	0.72	0.71	6.43	0.73	0.97	1.19	0.97	-4.84%
YoY %	1.41%	-88.96%	780.82%	-24.74%	-18.49%	22.68%	-	-
Horiz. %	74.23%	73.20%	662.89%	75.26%	100.00%	122.68%	100.00%	-
NAPS	0.4383	0.4925	0.4329	0.4274	0.4113	0.2427	0.2302	11.31%
YoY %	-11.01%	13.77%	1.29%	3.91%	69.47%	5.43%	-	-
Horiz. %	190.40%	213.94%	188.05%	185.66%	178.67%	105.43%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.49	0.57	0.79	0.54	0.68	0.81	1.10	-
P/RPS	0.20	0.18	0.29	0.18	0.23	0.18	0.14	6.11%
YoY %	11.11%	-37.93%	61.11%	-21.74%	27.78%	28.57%	-	-
Horiz. %	142.86%	128.57%	207.14%	128.57%	164.29%	128.57%	100.00%	-
P/EPS	-4.76	4.45	6.01	105.77	5.13	4.10	3.73	-
YoY %	-206.97%	-25.96%	-94.32%	1,961.79%	25.12%	9.92%	-	-
Horiz. %	-127.61%	119.30%	161.13%	2,835.66%	137.53%	109.92%	100.00%	-
EY	-21.03	22.48	16.63	0.95	19.49	24.41	26.81	-
YoY %	-193.55%	35.18%	1,650.53%	-95.13%	-20.16%	-8.95%	-	-
Horiz. %	-78.44%	83.85%	62.03%	3.54%	72.70%	91.05%	100.00%	-
DY	3.06	2.63	17.09	2.78	2.95	6.03	7.73	-14.29%
YoY %	16.35%	-84.61%	514.75%	-5.76%	-51.08%	-21.99%	-	-
Horiz. %	39.59%	34.02%	221.09%	35.96%	38.16%	78.01%	100.00%	-
P/NAPS	0.54	0.56	0.88	0.61	0.80	0.81	0.55	-0.30%
YoY %	-3.57%	-36.36%	44.26%	-23.75%	-1.23%	47.27%	-	-
Horiz. %	98.18%	101.82%	160.00%	110.91%	145.45%	147.27%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	26/08/09	25/08/08	27/08/07	28/08/06	29/08/05	17/08/04	11/08/03	-
Price	0.52	0.56	0.73	0.54	0.64	0.73	1.40	-
P/RPS	0.21	0.18	0.27	0.18	0.22	0.17	0.18	2.60%
YoY %	16.67%	-33.33%	50.00%	-18.18%	29.41%	-5.56%	-	-
Horiz. %	116.67%	100.00%	150.00%	100.00%	122.22%	94.44%	100.00%	-
P/EPS	-5.05	4.37	5.56	105.77	4.83	3.69	4.75	-
YoY %	-215.56%	-21.40%	-94.74%	2,089.86%	30.89%	-22.32%	-	-
Horiz. %	-106.32%	92.00%	117.05%	2,226.74%	101.68%	77.68%	100.00%	-
EY	-19.82	22.88	17.99	0.95	20.71	27.09	21.07	-
YoY %	-186.63%	27.18%	1,793.68%	-95.41%	-23.55%	28.57%	-	-
Horiz. %	-94.07%	108.59%	85.38%	4.51%	98.29%	128.57%	100.00%	-
DY	2.88	2.68	18.49	2.78	3.13	6.69	6.07	-11.67%
YoY %	7.46%	-85.51%	565.11%	-11.18%	-53.21%	10.21%	-	-
Horiz. %	47.45%	44.15%	304.61%	45.80%	51.57%	110.21%	100.00%	-
P/NAPS	0.58	0.55	0.81	0.61	0.75	0.73	0.70	-3.08%
YoY %	5.45%	-32.10%	32.79%	-18.67%	2.74%	4.29%	-	-
Horiz. %	82.86%	78.57%	115.71%	87.14%	107.14%	104.29%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos