[PACMAS] QoQ Annualized Quarter Result on 30-Sep-2000 [#3]

Announcement Date
30-Oct-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -7.01%
YoY- 165.3%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 131,122 135,984 620,155 642,213 659,222 675,300 724,372 1.74%
PBT 1,051,070 2,049,856 146,097 153,710 160,296 173,604 96,468 -2.39%
Tax -14,034 -13,044 -51,604 -47,793 -46,400 -45,008 2,388 -
NP 1,037,036 2,036,812 94,493 105,917 113,896 128,596 98,856 -2.35%
-
NP to SH 1,037,036 2,036,812 94,493 105,917 113,896 128,596 98,856 -2.35%
-
Tax Rate 1.34% 0.64% 35.32% 31.09% 28.95% 25.93% -2.48% -
Total Cost -905,914 -1,900,828 525,662 536,296 545,326 546,704 625,516 -
-
Net Worth 1,337,162 1,449,980 939,803 949,839 925,234 900,991 865,842 -0.43%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - 23,922 - - - 34,088 -
Div Payout % - - 25.32% - - - 34.48% -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 1,337,162 1,449,980 939,803 949,839 925,234 900,991 865,842 -0.43%
NOSH 341,985 341,976 341,746 341,668 341,414 341,284 340,882 -0.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 790.89% 1,497.83% 15.24% 16.49% 17.28% 19.04% 13.65% -
ROE 77.55% 140.47% 10.05% 11.15% 12.31% 14.27% 11.42% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 38.34 39.76 181.47 187.96 193.09 197.87 212.50 1.75%
EPS 303.24 595.60 27.65 31.00 33.36 37.68 28.99 -2.35%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 10.00 -
NAPS 3.91 4.24 2.75 2.78 2.71 2.64 2.54 -0.43%
Adjusted Per Share Value based on latest NOSH - 341,808
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 76.68 79.53 362.69 375.59 385.53 394.94 423.64 1.74%
EPS 606.49 1,191.19 55.26 61.94 66.61 75.21 57.81 -2.35%
DPS 0.00 0.00 13.99 0.00 0.00 0.00 19.94 -
NAPS 7.8202 8.4799 5.4963 5.555 5.4111 5.2693 5.0637 -0.43%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 14.16 13.68 11.80 12.72 15.20 18.96 0.00 -
P/RPS 36.93 34.40 6.50 6.77 7.87 9.58 0.00 -100.00%
P/EPS 4.67 2.30 42.68 41.03 45.56 50.32 0.00 -100.00%
EY 21.42 43.54 2.34 2.44 2.19 1.99 0.00 -100.00%
DY 0.00 0.00 0.59 0.00 0.00 0.00 0.00 -
P/NAPS 3.62 3.23 4.29 4.58 5.61 7.18 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 08/08/01 14/05/01 27/02/01 30/10/00 18/08/00 10/05/00 27/01/00 -
Price 7.32 16.16 14.64 12.40 14.80 17.12 22.60 -
P/RPS 19.09 40.64 8.07 6.60 7.67 8.65 10.64 -0.59%
P/EPS 2.41 2.71 52.95 40.00 44.36 45.44 77.93 3.58%
EY 41.43 36.86 1.89 2.50 2.25 2.20 1.28 -3.46%
DY 0.00 0.00 0.48 0.00 0.00 0.00 0.44 -
P/NAPS 1.87 3.81 5.32 4.46 5.46 6.48 8.90 1.59%

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