[PCCS] QoQ Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -18.66%
YoY- -50.0%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 477,630 435,592 304,567 310,302 312,408 296,032 259,687 49.94%
PBT 18,860 16,244 1,077 11,254 14,256 15,584 18,818 0.14%
Tax -2,978 -2,984 -1,378 -1,254 -1,962 -1,456 -4,825 -27.44%
NP 15,882 13,260 -301 10,000 12,294 14,128 13,993 8.78%
-
NP to SH 15,882 13,260 -301 10,000 12,294 14,128 13,993 8.78%
-
Tax Rate 15.79% 18.37% 127.95% 11.14% 13.76% 9.34% 25.64% -
Total Cost 461,748 422,332 304,868 300,302 300,114 281,904 245,694 52.11%
-
Net Worth 120,021 105,509 112,524 110,898 109,613 109,863 106,609 8.19%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - 3,000 -
Div Payout % - - - - - - 21.44% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 120,021 105,509 112,524 110,898 109,613 109,863 106,609 8.19%
NOSH 60,022 60,054 60,270 60,000 60,039 59,966 60,004 0.01%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.33% 3.04% -0.10% 3.22% 3.94% 4.77% 5.39% -
ROE 13.23% 12.57% -0.27% 9.02% 11.22% 12.86% 13.13% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 795.75 725.33 505.34 517.17 520.34 493.67 432.78 49.91%
EPS 26.46 22.08 -0.50 16.67 20.48 23.56 23.30 8.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.9996 1.7569 1.867 1.8483 1.8257 1.8321 1.7767 8.17%
Adjusted Per Share Value based on latest NOSH - 60,088
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 214.16 195.31 136.56 139.14 140.08 132.74 116.44 49.94%
EPS 7.12 5.95 -0.13 4.48 5.51 6.33 6.27 8.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.35 -
NAPS 0.5382 0.4731 0.5045 0.4973 0.4915 0.4926 0.478 8.20%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.01 1.03 1.26 1.35 1.27 1.21 1.06 -
P/RPS 0.13 0.14 0.25 0.26 0.24 0.25 0.24 -33.47%
P/EPS 3.82 4.66 -252.29 8.10 6.20 5.14 4.55 -10.97%
EY 26.20 21.44 -0.40 12.35 16.12 19.47 22.00 12.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.72 -
P/NAPS 0.51 0.59 0.67 0.73 0.70 0.66 0.60 -10.24%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/12/04 20/08/04 27/05/04 24/02/04 20/11/03 01/10/03 19/05/03 -
Price 1.04 1.07 1.13 1.37 1.39 1.27 1.08 -
P/RPS 0.13 0.15 0.22 0.26 0.27 0.26 0.25 -35.25%
P/EPS 3.93 4.85 -226.26 8.22 6.79 5.39 4.63 -10.32%
EY 25.44 20.64 -0.44 12.17 14.73 18.55 21.59 11.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.63 -
P/NAPS 0.52 0.61 0.61 0.74 0.76 0.69 0.61 -10.06%

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