[PACMAS] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 86.71%
YoY- 2.02%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 60,887 229,888 167,251 109,636 57,952 201,846 155,485 -46.50%
PBT 15,239 52,359 34,090 19,513 10,505 45,846 31,939 -38.96%
Tax -4,124 -13,872 -9,094 -5,735 -3,113 -13,175 -9,416 -42.35%
NP 11,115 38,487 24,996 13,778 7,392 32,671 22,523 -37.57%
-
NP to SH 10,875 37,551 24,366 13,342 7,146 31,763 21,840 -37.20%
-
Tax Rate 27.06% 26.49% 26.68% 29.39% 29.63% 28.74% 29.48% -
Total Cost 49,772 191,401 142,255 95,858 50,560 169,175 132,962 -48.09%
-
Net Worth 719,870 896,025 884,015 872,361 885,556 878,693 854,863 -10.83%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 282,145 - - - 25,642 - -
Div Payout % - 751.37% - - - 80.73% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 719,870 896,025 884,015 872,361 885,556 878,693 854,863 -10.83%
NOSH 170,990 170,997 170,989 171,051 170,956 170,952 170,972 0.00%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 18.26% 16.74% 14.95% 12.57% 12.76% 16.19% 14.49% -
ROE 1.51% 4.19% 2.76% 1.53% 0.81% 3.61% 2.55% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 35.61 134.44 97.81 64.10 33.90 118.07 90.94 -46.50%
EPS 6.36 21.96 14.25 7.80 4.18 18.58 12.77 -37.19%
DPS 0.00 165.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 4.21 5.24 5.17 5.10 5.18 5.14 5.00 -10.84%
Adjusted Per Share Value based on latest NOSH - 171,160
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 35.61 134.45 97.81 64.12 33.89 118.05 90.93 -46.50%
EPS 6.36 21.96 14.25 7.80 4.18 18.58 12.77 -37.19%
DPS 0.00 165.01 0.00 0.00 0.00 15.00 0.00 -
NAPS 4.21 5.2402 5.17 5.1018 5.179 5.1389 4.9995 -10.83%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 3.58 4.88 6.15 6.35 5.90 6.15 6.20 -
P/RPS 10.05 3.63 6.29 9.91 17.40 5.21 6.82 29.52%
P/EPS 56.29 22.22 43.16 81.41 141.15 33.10 48.54 10.38%
EY 1.78 4.50 2.32 1.23 0.71 3.02 2.06 -9.28%
DY 0.00 33.81 0.00 0.00 0.00 2.44 0.00 -
P/NAPS 0.85 0.93 1.19 1.25 1.14 1.20 1.24 -22.27%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 23/05/07 27/02/07 16/11/06 23/08/06 24/05/06 24/02/06 08/11/05 -
Price 3.52 3.88 6.20 6.20 5.70 6.05 6.15 -
P/RPS 9.89 2.89 6.34 9.67 16.81 5.12 6.76 28.90%
P/EPS 55.35 17.67 43.51 79.49 136.36 32.56 48.14 9.76%
EY 1.81 5.66 2.30 1.26 0.73 3.07 2.08 -8.86%
DY 0.00 42.53 0.00 0.00 0.00 2.48 0.00 -
P/NAPS 0.84 0.74 1.20 1.22 1.10 1.18 1.23 -22.46%

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