[PCCS] QoQ Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -64.36%
YoY- -318.18%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 413,380 423,198 398,376 304,260 333,390 309,866 372,664 7.13%
PBT 6,148 7,204 4,536 -4,379 -757 -5,804 11,000 -32.07%
Tax -2,678 -2,966 -2,236 -2,559 -3,464 -1,882 -3,876 -21.79%
NP 3,469 4,238 2,300 -6,938 -4,221 -7,686 7,124 -38.02%
-
NP to SH 3,318 3,380 1,976 -6,938 -4,221 -7,686 7,124 -39.83%
-
Tax Rate 43.56% 41.17% 49.29% - - - 35.24% -
Total Cost 409,910 418,960 396,076 311,198 337,611 317,552 365,540 7.91%
-
Net Worth 112,136 92,686 97,086 113,839 116,518 117,613 123,548 -6.24%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 112,136 92,686 97,086 113,839 116,518 117,613 123,548 -6.24%
NOSH 57,350 47,875 51,458 60,016 59,962 60,046 59,966 -2.92%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.84% 1.00% 0.58% -2.28% -1.27% -2.48% 1.91% -
ROE 2.96% 3.65% 2.04% -6.09% -3.62% -6.53% 5.77% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 720.80 883.96 774.17 506.96 556.00 516.04 621.46 10.36%
EPS 5.79 7.06 3.84 -11.56 -7.04 -12.80 11.88 -37.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9553 1.936 1.8867 1.8968 1.9432 1.9587 2.0603 -3.41%
Adjusted Per Share Value based on latest NOSH - 59,970
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 185.35 189.76 178.63 136.43 149.49 138.94 167.10 7.13%
EPS 1.49 1.52 0.89 -3.11 -1.89 -3.45 3.19 -39.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5028 0.4156 0.4353 0.5104 0.5225 0.5274 0.554 -6.24%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.52 0.55 0.42 0.41 0.46 0.47 0.55 -
P/RPS 0.07 0.06 0.05 0.08 0.08 0.09 0.09 -15.38%
P/EPS 8.99 7.79 10.94 -3.55 -6.53 -3.67 4.63 55.45%
EY 11.13 12.84 9.14 -28.20 -15.30 -27.23 21.60 -35.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.22 0.22 0.24 0.24 0.27 0.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 21/11/13 29/08/13 31/05/13 27/02/13 30/11/12 28/08/12 -
Price 0.475 0.445 0.425 0.39 0.42 0.45 0.44 -
P/RPS 0.07 0.05 0.05 0.08 0.08 0.09 0.07 0.00%
P/EPS 8.21 6.30 11.07 -3.37 -5.97 -3.52 3.70 69.87%
EY 12.18 15.87 9.04 -29.64 -16.76 -28.44 27.00 -41.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.23 0.21 0.22 0.23 0.21 9.28%

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