[PACMAS] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 184.89%
YoY- -5.32%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 54,385 174,815 126,268 77,207 38,955 146,399 108,430 -36.84%
PBT 15,104 49,374 39,209 23,682 8,262 43,791 33,123 -40.72%
Tax -4,926 -13,776 -10,740 -6,962 -2,393 -9,738 -8,450 -30.19%
NP 10,178 35,598 28,469 16,720 5,869 34,053 24,673 -44.55%
-
NP to SH 10,178 35,598 28,469 16,720 5,869 34,053 24,673 -44.55%
-
Tax Rate 32.61% 27.90% 27.39% 29.40% 28.96% 22.24% 25.51% -
Total Cost 44,207 139,217 97,799 60,487 33,086 112,346 83,757 -34.66%
-
Net Worth 870,689 860,028 854,924 842,838 843,561 837,965 684,170 17.41%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 25,646 - - - 17,101 - -
Div Payout % - 72.05% - - - 50.22% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 870,689 860,028 854,924 842,838 843,561 837,965 684,170 17.41%
NOSH 171,058 170,979 170,984 170,961 171,107 171,013 171,042 0.00%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 18.71% 20.36% 22.55% 21.66% 15.07% 23.26% 22.75% -
ROE 1.17% 4.14% 3.33% 1.98% 0.70% 4.06% 3.61% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 31.79 102.24 73.85 45.16 22.77 85.61 63.39 -36.85%
EPS 5.95 20.82 16.65 9.78 3.43 19.91 14.43 -44.57%
DPS 0.00 15.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 5.09 5.03 5.00 4.93 4.93 4.90 4.00 17.41%
Adjusted Per Share Value based on latest NOSH - 170,881
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 31.81 102.24 73.85 45.15 22.78 85.62 63.41 -36.83%
EPS 5.95 20.82 16.65 9.78 3.43 19.92 14.43 -44.57%
DPS 0.00 15.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 5.0921 5.0297 4.9999 4.9292 4.9334 4.9007 4.0013 17.41%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 6.35 5.55 4.98 4.70 3.80 2.92 2.89 -
P/RPS 19.97 5.43 6.74 10.41 16.69 3.41 4.56 167.43%
P/EPS 106.72 26.66 29.91 48.06 110.79 14.66 20.03 204.74%
EY 0.94 3.75 3.34 2.08 0.90 6.82 4.99 -67.10%
DY 0.00 2.70 0.00 0.00 0.00 3.42 0.00 -
P/NAPS 1.25 1.10 1.00 0.95 0.77 0.60 0.72 44.40%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 18/05/04 24/02/04 29/10/03 27/08/03 28/05/03 27/02/03 30/10/02 -
Price 5.40 6.35 6.00 5.20 4.54 3.40 2.91 -
P/RPS 16.98 6.21 8.12 11.51 19.94 3.97 4.59 139.00%
P/EPS 90.76 30.50 36.04 53.17 132.36 17.07 20.17 172.30%
EY 1.10 3.28 2.77 1.88 0.76 5.86 4.96 -63.32%
DY 0.00 2.36 0.00 0.00 0.00 2.94 0.00 -
P/NAPS 1.06 1.26 1.20 1.05 0.92 0.69 0.73 28.20%

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