[PACMAS] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 91.57%
YoY- 16.61%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 48,657 200,423 152,480 105,458 54,385 174,815 126,268 -47.01%
PBT 11,807 56,320 40,358 28,236 15,104 49,374 39,209 -55.04%
Tax -3,533 -18,166 -12,938 -8,738 -4,926 -13,776 -10,740 -52.31%
NP 8,274 38,154 27,420 19,498 10,178 35,598 28,469 -56.09%
-
NP to SH 8,115 38,154 27,420 19,498 10,178 35,598 28,469 -56.65%
-
Tax Rate 29.92% 32.25% 32.06% 30.95% 32.61% 27.90% 27.39% -
Total Cost 40,383 162,269 125,060 85,960 44,207 139,217 97,799 -44.51%
-
Net Worth 855,089 884,160 858,157 862,016 870,689 860,028 854,924 0.01%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 25,652 - - - 25,646 - -
Div Payout % - 67.23% - - - 72.05% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 855,089 884,160 858,157 862,016 870,689 860,028 854,924 0.01%
NOSH 171,017 171,017 170,947 171,035 171,058 170,979 170,984 0.01%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 17.00% 19.04% 17.98% 18.49% 18.71% 20.36% 22.55% -
ROE 0.95% 4.32% 3.20% 2.26% 1.17% 4.14% 3.33% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 28.45 117.19 89.20 61.66 31.79 102.24 73.85 -47.02%
EPS 4.75 22.31 16.04 11.40 5.95 20.82 16.65 -56.63%
DPS 0.00 15.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 5.00 5.17 5.02 5.04 5.09 5.03 5.00 0.00%
Adjusted Per Share Value based on latest NOSH - 171,009
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 28.46 117.21 89.18 61.68 31.81 102.24 73.85 -47.01%
EPS 4.75 22.31 16.04 11.40 5.95 20.82 16.65 -56.63%
DPS 0.00 15.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 5.0008 5.1709 5.0188 5.0414 5.0921 5.0297 4.9999 0.01%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 6.35 7.00 5.95 5.70 6.35 5.55 4.98 -
P/RPS 22.32 5.97 6.67 9.24 19.97 5.43 6.74 122.01%
P/EPS 133.82 31.38 37.09 50.00 106.72 26.66 29.91 171.27%
EY 0.75 3.19 2.70 2.00 0.94 3.75 3.34 -63.02%
DY 0.00 2.14 0.00 0.00 0.00 2.70 0.00 -
P/NAPS 1.27 1.35 1.19 1.13 1.25 1.10 1.00 17.25%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 24/02/05 03/11/04 19/08/04 18/05/04 24/02/04 29/10/03 -
Price 5.90 6.25 6.15 5.80 5.40 6.35 6.00 -
P/RPS 20.74 5.33 6.89 9.41 16.98 6.21 8.12 86.74%
P/EPS 124.34 28.01 38.34 50.88 90.76 30.50 36.04 128.15%
EY 0.80 3.57 2.61 1.97 1.10 3.28 2.77 -56.27%
DY 0.00 2.40 0.00 0.00 0.00 2.36 0.00 -
P/NAPS 1.18 1.21 1.23 1.15 1.06 1.26 1.20 -1.11%

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