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

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 61.16%
YoY- -32.93%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS'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 57,952 201,846 155,485 100,589 48,657 200,423 152,480 -47.56%
PBT 10,505 45,846 31,939 19,510 11,807 56,320 40,358 -59.26%
Tax -3,113 -13,175 -9,416 -6,032 -3,533 -18,166 -12,938 -61.34%
NP 7,392 32,671 22,523 13,478 8,274 38,154 27,420 -58.30%
-
NP to SH 7,146 31,763 21,840 13,078 8,115 38,154 27,420 -59.23%
-
Tax Rate 29.63% 28.74% 29.48% 30.92% 29.92% 32.25% 32.06% -
Total Cost 50,560 169,175 132,962 87,111 40,383 162,269 125,060 -45.35%
-
Net Worth 885,556 878,693 854,863 854,767 855,089 884,160 858,157 2.11%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 25,642 - - - 25,652 - -
Div Payout % - 80.73% - - - 67.23% - -
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 885,556 878,693 854,863 854,767 855,089 884,160 858,157 2.11%
NOSH 170,956 170,952 170,972 170,953 171,017 171,017 170,947 0.00%
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 12.76% 16.19% 14.49% 13.40% 17.00% 19.04% 17.98% -
ROE 0.81% 3.61% 2.55% 1.53% 0.95% 4.32% 3.20% -
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 33.90 118.07 90.94 58.84 28.45 117.19 89.20 -47.56%
EPS 4.18 18.58 12.77 7.65 4.75 22.31 16.04 -59.23%
DPS 0.00 15.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 5.18 5.14 5.00 5.00 5.00 5.17 5.02 2.11%
Adjusted Per Share Value based on latest NOSH - 170,851
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 33.89 118.05 90.93 58.83 28.46 117.21 89.18 -47.56%
EPS 4.18 18.58 12.77 7.65 4.75 22.31 16.04 -59.23%
DPS 0.00 15.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 5.179 5.1389 4.9995 4.999 5.0008 5.1709 5.0188 2.11%
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 5.90 6.15 6.20 6.40 6.35 7.00 5.95 -
P/RPS 17.40 5.21 6.82 10.88 22.32 5.97 6.67 89.61%
P/EPS 141.15 33.10 48.54 83.66 133.82 31.38 37.09 143.95%
EY 0.71 3.02 2.06 1.20 0.75 3.19 2.70 -58.98%
DY 0.00 2.44 0.00 0.00 0.00 2.14 0.00 -
P/NAPS 1.14 1.20 1.24 1.28 1.27 1.35 1.19 -2.82%
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 24/05/06 24/02/06 08/11/05 29/08/05 26/05/05 24/02/05 03/11/04 -
Price 5.70 6.05 6.15 6.20 5.90 6.25 6.15 -
P/RPS 16.81 5.12 6.76 10.54 20.74 5.33 6.89 81.32%
P/EPS 136.36 32.56 48.14 81.05 124.34 28.01 38.34 133.18%
EY 0.73 3.07 2.08 1.23 0.80 3.57 2.61 -57.26%
DY 0.00 2.48 0.00 0.00 0.00 2.40 0.00 -
P/NAPS 1.10 1.18 1.23 1.24 1.18 1.21 1.23 -7.18%

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