[PCCS] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -24.83%
YoY- 6.25%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 409,088 448,763 473,448 470,792 475,464 408,131 449,777 -6.14%
PBT 10,588 17,292 18,332 20,214 26,680 13,486 13,338 -14.30%
Tax -2,204 -2,599 -1,781 -2,412 -3,504 -2,400 -1,885 11.01%
NP 8,384 14,693 16,550 17,802 23,176 11,086 11,453 -18.82%
-
NP to SH 7,900 14,263 15,761 16,874 22,448 11,086 11,453 -21.98%
-
Tax Rate 20.82% 15.03% 9.72% 11.93% 13.13% 17.80% 14.13% -
Total Cost 400,704 434,070 456,897 452,990 452,288 397,045 438,324 -5.82%
-
Net Worth 135,224 134,481 134,933 130,005 128,841 123,190 120,680 7.90%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 3,000 - - - 2,400 - -
Div Payout % - 21.04% - - - 21.66% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 135,224 134,481 134,933 130,005 128,841 123,190 120,680 7.90%
NOSH 60,030 60,017 60,005 60,007 60,021 60,019 60,027 0.00%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.05% 3.27% 3.50% 3.78% 4.87% 2.72% 2.55% -
ROE 5.84% 10.61% 11.68% 12.98% 17.42% 9.00% 9.49% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 681.47 747.72 789.01 784.56 792.16 680.00 749.28 -6.14%
EPS 13.16 23.77 26.27 28.12 37.40 18.47 19.08 -21.98%
DPS 0.00 5.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 2.2526 2.2407 2.2487 2.1665 2.1466 2.0525 2.0104 7.90%
Adjusted Per Share Value based on latest NOSH - 59,978
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 183.43 201.22 212.29 211.10 213.19 183.00 201.67 -6.14%
EPS 3.54 6.40 7.07 7.57 10.07 4.97 5.14 -22.06%
DPS 0.00 1.35 0.00 0.00 0.00 1.08 0.00 -
NAPS 0.6063 0.603 0.605 0.5829 0.5777 0.5524 0.5411 7.90%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.94 1.00 0.90 0.94 0.92 1.01 1.11 -
P/RPS 0.14 0.13 0.11 0.12 0.12 0.15 0.15 -4.50%
P/EPS 7.14 4.21 3.43 3.34 2.46 5.47 5.82 14.64%
EY 14.00 23.76 29.19 29.91 40.65 18.29 17.19 -12.82%
DY 0.00 5.00 0.00 0.00 0.00 3.96 0.00 -
P/NAPS 0.42 0.45 0.40 0.43 0.43 0.49 0.55 -16.49%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 13/06/06 14/03/06 22/11/05 17/08/05 24/05/05 18/02/05 -
Price 1.02 0.94 0.98 0.96 0.95 0.87 1.10 -
P/RPS 0.15 0.13 0.12 0.12 0.12 0.13 0.15 0.00%
P/EPS 7.75 3.96 3.73 3.41 2.54 4.71 5.77 21.80%
EY 12.90 25.28 26.80 29.29 39.37 21.23 17.35 -17.97%
DY 0.00 5.32 0.00 0.00 0.00 4.60 0.00 -
P/NAPS 0.45 0.42 0.44 0.44 0.44 0.42 0.55 -12.55%

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