[PACMAS] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
21-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -5.07%
YoY- -96.59%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 155,820 146,399 144,573 140,354 139,120 92,877 93,018 41.09%
PBT 33,048 43,791 44,164 49,080 52,676 520,559 721,034 -87.21%
Tax -9,572 -9,738 -11,266 -13,762 -15,472 -14,937 -15,310 -26.90%
NP 23,476 34,053 32,897 35,318 37,204 505,622 705,724 -89.67%
-
NP to SH 23,476 34,053 32,897 35,318 37,204 505,622 705,724 -89.67%
-
Tax Rate 28.96% 22.24% 25.51% 28.04% 29.37% 2.87% 2.12% -
Total Cost 132,344 112,346 111,676 105,036 101,916 -412,745 -612,705 -
-
Net Worth 843,561 837,965 684,170 832,520 824,095 2,766,479 1,347,515 -26.84%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 17,101 - - - 347,984 456,011 -
Div Payout % - 50.22% - - - 68.82% 64.62% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 843,561 837,965 684,170 832,520 824,095 2,766,479 1,347,515 -26.84%
NOSH 171,107 171,013 171,042 170,948 170,974 579,974 684,017 -60.33%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 15.07% 23.26% 22.75% 25.16% 26.74% 544.40% 758.69% -
ROE 2.78% 4.06% 4.81% 4.24% 4.51% 18.28% 52.37% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 91.07 85.61 84.52 82.10 81.37 16.01 13.60 255.68%
EPS 13.72 19.91 19.24 20.66 21.76 87.18 103.17 -73.97%
DPS 0.00 10.00 0.00 0.00 0.00 60.00 66.67 -
NAPS 4.93 4.90 4.00 4.87 4.82 4.77 1.97 84.42%
Adjusted Per Share Value based on latest NOSH - 170,920
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 91.13 85.62 84.55 82.08 81.36 54.32 54.40 41.09%
EPS 13.73 19.92 19.24 20.66 21.76 295.70 412.73 -89.67%
DPS 0.00 10.00 0.00 0.00 0.00 203.51 266.69 -
NAPS 4.9334 4.9007 4.0013 4.8688 4.8196 16.1793 7.8807 -26.84%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 3.80 2.92 2.89 3.30 3.28 3.38 6.64 -
P/RPS 4.17 3.41 3.42 4.02 4.03 21.11 48.83 -80.63%
P/EPS 27.70 14.66 15.03 15.97 15.07 3.88 6.44 164.71%
EY 3.61 6.82 6.66 6.26 6.63 25.79 15.54 -62.24%
DY 0.00 3.42 0.00 0.00 0.00 17.75 10.04 -
P/NAPS 0.77 0.60 0.72 0.68 0.68 0.71 3.37 -62.65%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 27/02/03 30/10/02 21/08/02 23/05/02 08/02/02 31/10/01 -
Price 4.54 3.40 2.91 3.24 3.44 3.34 3.42 -
P/RPS 4.99 3.97 3.44 3.95 4.23 20.86 25.15 -66.01%
P/EPS 33.09 17.07 15.13 15.68 15.81 3.83 3.31 364.71%
EY 3.02 5.86 6.61 6.38 6.33 26.10 30.17 -78.47%
DY 0.00 2.94 0.00 0.00 0.00 17.96 19.49 -
P/NAPS 0.92 0.69 0.73 0.67 0.71 0.70 1.74 -34.63%

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