[PACMAS] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 209.98%
YoY- -7.02%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 27,399 96,666 69,791 45,516 21,166 69,397 169,694 -70.38%
PBT 7,744 27,815 18,812 12,081 5,992 23,245 24,432 -53.54%
Tax -1,638 74,411 4,247 2,458 -1,288 2,785 -4,702 -50.52%
NP 6,106 102,226 23,059 14,539 4,704 26,030 19,730 -54.27%
-
NP to SH 6,002 101,791 22,746 14,352 4,630 25,624 19,500 -54.44%
-
Tax Rate 21.15% -267.52% -22.58% -20.35% 21.50% -11.98% 19.25% -
Total Cost 21,293 -5,560 46,732 30,977 16,462 43,367 149,964 -72.81%
-
Net Worth 661,758 654,895 578,056 566,211 574,051 567,522 564,473 11.19%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - 25,641 - -
Div Payout % - - - - - 100.07% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 661,758 654,895 578,056 566,211 574,051 567,522 564,473 11.19%
NOSH 170,997 170,991 171,022 171,060 170,848 170,940 171,052 -0.02%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 22.29% 105.75% 33.04% 31.94% 22.22% 37.51% 11.63% -
ROE 0.91% 15.54% 3.93% 2.53% 0.81% 4.52% 3.45% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 16.02 56.53 40.81 26.61 12.39 40.60 99.21 -70.37%
EPS 3.51 59.53 13.30 8.39 2.71 14.99 11.40 -54.43%
DPS 0.00 0.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 3.87 3.83 3.38 3.31 3.36 3.32 3.30 11.21%
Adjusted Per Share Value based on latest NOSH - 170,861
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 16.02 56.53 40.82 26.62 12.38 40.59 99.24 -70.38%
EPS 3.51 59.53 13.30 8.39 2.71 14.99 11.40 -54.43%
DPS 0.00 0.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 3.8702 3.83 3.3807 3.3114 3.3572 3.3191 3.3012 11.19%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 5.88 4.75 4.60 4.55 3.74 3.90 3.92 -
P/RPS 36.70 8.40 11.27 17.10 30.19 9.61 3.95 342.55%
P/EPS 167.52 7.98 34.59 54.23 138.01 26.02 34.39 187.63%
EY 0.60 12.53 2.89 1.84 0.72 3.84 2.91 -65.13%
DY 0.00 0.00 0.00 0.00 0.00 3.85 0.00 -
P/NAPS 1.52 1.24 1.36 1.37 1.11 1.17 1.19 17.74%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/05/11 10/03/11 24/11/10 25/08/10 18/05/10 25/02/10 24/11/09 -
Price 4.26 4.66 4.33 4.70 4.91 3.77 3.90 -
P/RPS 26.59 8.24 10.61 17.66 39.63 9.29 3.93 258.14%
P/EPS 121.37 7.83 32.56 56.02 181.18 25.15 34.21 132.79%
EY 0.82 12.77 3.07 1.79 0.55 3.98 2.92 -57.14%
DY 0.00 0.00 0.00 0.00 0.00 3.98 0.00 -
P/NAPS 1.10 1.22 1.28 1.42 1.46 1.14 1.18 -4.57%

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