Highlights

[PMETAL] YoY Quarter Result on 2003-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 05-Nov-2003
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2003
Quarter 30-Sep-2003  [#3]
Profit Trend QoQ -     -59.21%    YoY -     -67.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 214,078 109,107 103,378 113,331 84,643 62,409 87,630 16.04%
  YoY % 96.21% 5.54% -8.78% 33.89% 35.63% -28.78% -
  Horiz. % 244.30% 124.51% 117.97% 129.33% 96.59% 71.22% 100.00%
PBT 6,467 2,288 2,417 2,867 6,057 3,411 6,776 -0.77%
  YoY % 182.65% -5.34% -15.70% -52.67% 77.57% -49.66% -
  Horiz. % 95.44% 33.77% 35.67% 42.31% 89.39% 50.34% 100.00%
Tax -1,335 -306 -491 -1,966 -3,262 -1,784 -3,407 -14.45%
  YoY % -336.27% 37.68% 75.03% 39.73% -82.85% 47.64% -
  Horiz. % 39.18% 8.98% 14.41% 57.70% 95.74% 52.36% 100.00%
NP 5,132 1,982 1,926 901 2,795 1,627 3,369 7.26%
  YoY % 158.93% 2.91% 113.76% -67.76% 71.79% -51.71% -
  Horiz. % 152.33% 58.83% 57.17% 26.74% 82.96% 48.29% 100.00%
NP to SH 4,921 2,014 1,926 901 2,795 1,627 3,369 6.52%
  YoY % 144.34% 4.57% 113.76% -67.76% 71.79% -51.71% -
  Horiz. % 146.07% 59.78% 57.17% 26.74% 82.96% 48.29% 100.00%
Tax Rate 20.64 % 13.37 % 20.31 % 68.57 % 53.86 % 52.30 % 50.28 % -13.79%
  YoY % 54.38% -34.17% -70.38% 27.31% 2.98% 4.02% -
  Horiz. % 41.05% 26.59% 40.39% 136.38% 107.12% 104.02% 100.00%
Total Cost 208,946 107,125 101,452 112,430 81,848 60,782 84,261 16.33%
  YoY % 95.05% 5.59% -9.76% 37.36% 34.66% -27.86% -
  Horiz. % 247.97% 127.13% 120.40% 133.43% 97.14% 72.14% 100.00%
Net Worth 204,509 0 127,549 133,272 132,623 123,577 119,745 9.33%
  YoY % 0.00% 0.00% -4.29% 0.49% 7.32% 3.20% -
  Horiz. % 170.79% 0.00% 106.52% 111.30% 110.75% 103.20% 100.00%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 204,509 0 127,549 133,272 132,623 123,577 119,745 9.33%
  YoY % 0.00% 0.00% -4.29% 0.49% 7.32% 3.20% -
  Horiz. % 170.79% 0.00% 106.52% 111.30% 110.75% 103.20% 100.00%
NOSH 319,545 192,540 63,774 62,569 61,973 62,099 62,044 31.40%
  YoY % 65.96% 201.91% 1.93% 0.96% -0.20% 0.09% -
  Horiz. % 515.03% 310.33% 102.79% 100.85% 99.89% 100.09% 100.00%
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 2.40 % 1.82 % 1.86 % 0.80 % 3.30 % 2.61 % 3.84 % -7.53%
  YoY % 31.87% -2.15% 132.50% -75.76% 26.44% -32.03% -
  Horiz. % 62.50% 47.40% 48.44% 20.83% 85.94% 67.97% 100.00%
ROE 2.41 % - % 1.51 % 0.68 % 2.11 % 1.32 % 2.81 % -2.53%
  YoY % 0.00% 0.00% 122.06% -67.77% 59.85% -53.02% -
  Horiz. % 85.77% 0.00% 53.74% 24.20% 75.09% 46.98% 100.00%
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 66.99 56.67 162.10 181.13 136.58 100.50 141.24 -11.69%
  YoY % 18.21% -65.04% -10.51% 32.62% 35.90% -28.84% -
  Horiz. % 47.43% 40.12% 114.77% 128.24% 96.70% 71.16% 100.00%
EPS 1.54 0.63 1.01 1.42 4.51 2.62 5.43 -18.94%
  YoY % 144.44% -37.62% -28.87% -68.51% 72.14% -51.75% -
  Horiz. % 28.36% 11.60% 18.60% 26.15% 83.06% 48.25% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6400 0.0000 2.0000 2.1300 2.1400 1.9900 1.9300 -16.80%
  YoY % 0.00% 0.00% -6.10% -0.47% 7.54% 3.11% -
  Horiz. % 33.16% 0.00% 103.63% 110.36% 110.88% 103.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 5.30 2.70 2.56 2.81 2.10 1.55 2.17 16.04%
  YoY % 96.30% 5.47% -8.90% 33.81% 35.48% -28.57% -
  Horiz. % 244.24% 124.42% 117.97% 129.49% 96.77% 71.43% 100.00%
EPS 0.12 0.05 0.05 0.02 0.07 0.04 0.08 6.99%
  YoY % 140.00% 0.00% 150.00% -71.43% 75.00% -50.00% -
  Horiz. % 150.00% 62.50% 62.50% 25.00% 87.50% 50.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0506 0.0000 0.0316 0.0330 0.0328 0.0306 0.0297 9.28%
  YoY % 0.00% 0.00% -4.24% 0.61% 7.19% 3.03% -
  Horiz. % 170.37% 0.00% 106.40% 111.11% 110.44% 103.03% 100.00%
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 0.4100 0.3000 0.5200 0.5100 0.3900 0.3500 0.7000 -
P/RPS 0.61 0.53 0.32 0.28 0.29 0.35 0.50 3.37%
  YoY % 15.09% 65.62% 14.29% -3.45% -17.14% -30.00% -
  Horiz. % 122.00% 106.00% 64.00% 56.00% 58.00% 70.00% 100.00%
P/EPS 26.62 28.68 17.22 35.42 8.65 13.36 12.89 12.84%
  YoY % -7.18% 66.55% -51.38% 309.48% -35.25% 3.65% -
  Horiz. % 206.52% 222.50% 133.59% 274.79% 67.11% 103.65% 100.00%
EY 3.76 3.49 5.81 2.82 11.56 7.49 7.76 -11.37%
  YoY % 7.74% -39.93% 106.03% -75.61% 54.34% -3.48% -
  Horiz. % 48.45% 44.97% 74.87% 36.34% 148.97% 96.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.64 0.00 0.26 0.24 0.18 0.18 0.36 10.06%
  YoY % 0.00% 0.00% 8.33% 33.33% 0.00% -50.00% -
  Horiz. % 177.78% 0.00% 72.22% 66.67% 50.00% 50.00% 100.00%
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 22/11/06 17/11/05 23/11/04 05/11/03 03/12/02 28/11/01 22/11/00 -
Price 0.5000 0.2800 0.4900 0.9900 0.3800 0.4000 0.5900 -
P/RPS 0.75 0.49 0.30 0.55 0.28 0.40 0.42 10.14%
  YoY % 53.06% 63.33% -45.45% 96.43% -30.00% -4.76% -
  Horiz. % 178.57% 116.67% 71.43% 130.95% 66.67% 95.24% 100.00%
P/EPS 32.47 26.77 16.23 68.75 8.43 15.27 10.87 20.00%
  YoY % 21.29% 64.94% -76.39% 715.54% -44.79% 40.48% -
  Horiz. % 298.71% 246.27% 149.31% 632.47% 77.55% 140.48% 100.00%
EY 3.08 3.74 6.16 1.45 11.87 6.55 9.20 -16.66%
  YoY % -17.65% -39.29% 324.83% -87.78% 81.22% -28.80% -
  Horiz. % 33.48% 40.65% 66.96% 15.76% 129.02% 71.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.78 0.00 0.25 0.46 0.18 0.20 0.31 16.62%
  YoY % 0.00% 0.00% -45.65% 155.56% -10.00% -35.48% -
  Horiz. % 251.61% 0.00% 80.65% 148.39% 58.06% 64.52% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers