[POS] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 99.71%
YoY- 188.05%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 211,982 787,026 592,899 393,609 196,571 694,369 509,714 -44.31%
PBT 57,502 152,994 197,251 148,885 74,538 111,994 93,180 -27.53%
Tax -18,318 -7,635 -21,834 -22,766 -11,388 -35,853 -27,316 -23.40%
NP 39,184 145,359 175,417 126,119 63,150 76,141 65,864 -29.28%
-
NP to SH 39,184 145,359 175,417 126,119 63,150 76,141 65,864 -29.28%
-
Tax Rate 31.86% 4.99% 11.07% 15.29% 15.28% 32.01% 29.32% -
Total Cost 172,798 641,667 417,482 267,490 133,421 618,228 443,850 -46.71%
-
Net Worth 1,612,552 1,558,687 1,588,577 1,569,290 1,406,479 1,202,892 827,604 56.06%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 1,612,552 1,558,687 1,588,577 1,569,290 1,406,479 1,202,892 827,604 56.06%
NOSH 513,551 507,715 506,400 505,082 471,973 422,067 413,802 15.50%
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 18.48% 18.47% 29.59% 32.04% 32.13% 10.97% 12.92% -
ROE 2.43% 9.33% 11.04% 8.04% 4.49% 6.33% 7.96% -
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 41.28 155.01 117.08 77.93 41.65 164.52 123.18 -51.78%
EPS 7.63 28.63 34.64 24.97 13.38 18.04 15.92 -38.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.14 3.07 3.137 3.107 2.98 2.85 2.00 35.11%
Adjusted Per Share Value based on latest NOSH - 506,588
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 27.08 100.54 75.74 50.28 25.11 88.71 65.12 -44.31%
EPS 5.01 18.57 22.41 16.11 8.07 9.73 8.41 -29.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 1.9912 2.0294 2.0048 1.7968 1.5367 1.0573 56.05%
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 4.46 4.04 3.30 3.50 2.88 2.60 2.23 -
P/RPS 10.80 2.61 2.82 4.49 6.91 1.58 1.81 229.33%
P/EPS 58.45 14.11 9.53 14.02 21.52 14.41 14.01 159.38%
EY 1.71 7.09 10.50 7.13 4.65 6.94 7.14 -61.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.32 1.05 1.13 0.97 0.91 1.12 17.15%
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 30/05/06 28/02/06 30/11/05 29/08/05 27/05/05 28/02/05 29/10/04 -
Price 4.28 4.26 3.72 3.50 3.04 2.93 2.29 -
P/RPS 10.37 2.75 3.18 4.49 7.30 1.78 1.86 214.74%
P/EPS 56.09 14.88 10.74 14.02 22.72 16.24 14.39 147.88%
EY 1.78 6.72 9.31 7.13 4.40 6.16 6.95 -59.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.39 1.19 1.13 1.02 1.03 1.15 11.84%

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