[PACMAS] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 82.8%
YoY- 159.08%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 21,166 69,397 169,694 116,676 52,461 229,820 180,235 -76.05%
PBT 5,992 23,245 24,432 19,644 10,427 23,697 12,885 -40.00%
Tax -1,288 2,785 -4,702 -4,137 -1,984 -5,237 -2,720 -39.27%
NP 4,704 26,030 19,730 15,507 8,443 18,460 10,165 -40.19%
-
NP to SH 4,630 25,624 19,500 15,436 8,444 18,463 10,063 -40.42%
-
Tax Rate 21.50% -11.98% 19.25% 21.06% 19.03% 22.10% 21.11% -
Total Cost 16,462 43,367 149,964 101,169 44,018 211,360 170,070 -78.94%
-
Net Worth 574,051 567,522 564,473 555,559 558,944 552,180 684,413 -11.07%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 25,641 - - - 247,882 - -
Div Payout % - 100.07% - - - 1,342.59% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 574,051 567,522 564,473 555,559 558,944 552,180 684,413 -11.07%
NOSH 170,848 170,940 171,052 170,941 170,931 170,953 171,103 -0.09%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 22.22% 37.51% 11.63% 13.29% 16.09% 8.03% 5.64% -
ROE 0.81% 4.52% 3.45% 2.78% 1.51% 3.34% 1.47% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 12.39 40.60 99.21 68.26 30.69 134.43 105.34 -76.02%
EPS 2.71 14.99 11.40 9.03 4.94 10.80 5.89 -40.42%
DPS 0.00 15.00 0.00 0.00 0.00 145.00 0.00 -
NAPS 3.36 3.32 3.30 3.25 3.27 3.23 4.00 -10.98%
Adjusted Per Share Value based on latest NOSH - 170,953
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 12.38 40.59 99.24 68.24 30.68 134.41 105.41 -76.04%
EPS 2.71 14.99 11.40 9.03 4.94 10.80 5.89 -40.42%
DPS 0.00 15.00 0.00 0.00 0.00 144.97 0.00 -
NAPS 3.3572 3.3191 3.3012 3.2491 3.2689 3.2293 4.0027 -11.07%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.74 3.90 3.92 3.00 2.44 2.56 4.18 -
P/RPS 30.19 9.61 3.95 4.40 7.95 1.90 3.97 287.18%
P/EPS 138.01 26.02 34.39 33.22 49.39 23.70 71.07 55.71%
EY 0.72 3.84 2.91 3.01 2.02 4.22 1.41 -36.13%
DY 0.00 3.85 0.00 0.00 0.00 56.64 0.00 -
P/NAPS 1.11 1.17 1.19 0.92 0.75 0.79 1.05 3.77%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 18/05/10 25/02/10 24/11/09 25/08/09 21/05/09 24/02/09 18/11/08 -
Price 4.91 3.77 3.90 3.70 3.06 2.50 2.64 -
P/RPS 39.63 9.29 3.93 5.42 9.97 1.86 2.51 530.42%
P/EPS 181.18 25.15 34.21 40.97 61.94 23.15 44.89 153.71%
EY 0.55 3.98 2.92 2.44 1.61 4.32 2.23 -60.70%
DY 0.00 3.98 0.00 0.00 0.00 58.00 0.00 -
P/NAPS 1.46 1.14 1.18 1.14 0.94 0.77 0.66 69.85%

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