[PMETAL] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -22.79%
YoY- -15.87%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 482,084 428,154 419,428 410,928 384,608 375,137 403,741 12.56%
PBT 8,012 11,112 9,128 9,116 10,748 12,128 10,274 -15.28%
Tax -1,492 419 -1,669 -1,892 -2,576 -1,520 -2,706 -32.78%
NP 6,520 11,531 7,458 7,224 8,172 10,608 7,568 -9.46%
-
NP to SH 6,520 10,769 6,892 6,310 8,172 10,608 7,568 -9.46%
-
Tax Rate 18.62% -3.77% 18.28% 20.75% 23.97% 12.53% 26.34% -
Total Cost 475,564 416,623 411,969 403,704 376,436 364,529 396,173 12.96%
-
Net Worth 238,813 154,630 0 127,926 127,697 152,692 147,486 37.93%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 2,494 - - - 1,916 5,107 -
Div Payout % - 23.16% - - - 18.07% 67.49% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 238,813 154,630 0 127,926 127,697 152,692 147,486 37.93%
NOSH 379,069 249,404 191,739 63,963 63,940 63,887 63,847 228.23%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.35% 2.69% 1.78% 1.76% 2.12% 2.83% 1.87% -
ROE 2.73% 6.96% 0.00% 4.93% 6.40% 6.95% 5.13% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 127.18 171.67 218.75 642.44 602.37 587.18 632.36 -65.70%
EPS 1.72 3.37 2.16 1.98 2.00 4.72 11.85 -72.41%
DPS 0.00 1.00 0.00 0.00 0.00 3.00 8.00 -
NAPS 0.63 0.62 0.00 2.00 2.00 2.39 2.31 -57.97%
Adjusted Per Share Value based on latest NOSH - 63,864
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 5.85 5.20 5.09 4.99 4.67 4.55 4.90 12.55%
EPS 0.08 0.13 0.08 0.08 0.10 0.13 0.09 -7.55%
DPS 0.00 0.03 0.00 0.00 0.00 0.02 0.06 -
NAPS 0.029 0.0188 0.00 0.0155 0.0155 0.0185 0.0179 37.98%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.42 0.28 0.30 0.43 0.51 0.54 0.52 -
P/RPS 0.33 0.16 0.14 0.07 0.08 0.09 0.08 157.42%
P/EPS 24.42 6.48 8.35 4.36 3.98 3.25 4.39 214.27%
EY 4.10 15.42 11.98 22.94 25.10 30.75 22.79 -68.16%
DY 0.00 3.57 0.00 0.00 0.00 5.56 15.38 -
P/NAPS 0.67 0.45 0.00 0.22 0.26 0.23 0.23 104.10%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 13/06/06 27/02/06 17/11/05 30/08/05 25/05/05 24/02/05 23/11/04 -
Price 0.40 0.37 0.28 0.35 0.46 0.53 0.49 -
P/RPS 0.31 0.22 0.13 0.05 0.08 0.09 0.08 146.91%
P/EPS 23.26 8.57 7.79 3.55 3.59 3.19 4.13 216.88%
EY 4.30 11.67 12.84 28.19 27.82 31.33 24.19 -68.41%
DY 0.00 2.70 0.00 0.00 0.00 5.66 16.33 -
P/NAPS 0.63 0.60 0.00 0.18 0.23 0.22 0.21 108.14%

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