[PACMAS] QoQ Cumulative Quarter Result on 30-Sep-2001 [#3]

Announcement Date
31-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 2.08%
YoY- 566.3%
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 70,177 34,780 92,877 69,764 65,561 33,996 620,155 -76.69%
PBT 24,540 13,169 520,559 540,776 525,535 512,464 146,097 -69.65%
Tax -6,881 -3,868 -14,937 -11,483 -7,017 -3,261 -51,604 -73.99%
NP 17,659 9,301 505,622 529,293 518,518 509,203 94,493 -67.41%
-
NP to SH 17,659 9,301 505,622 529,293 518,518 509,203 94,493 -67.41%
-
Tax Rate 28.04% 29.37% 2.87% 2.12% 1.34% 0.64% 35.32% -
Total Cost 52,518 25,479 -412,745 -459,529 -452,957 -475,207 525,662 -78.55%
-
Net Worth 832,520 824,095 2,766,479 1,347,515 1,337,162 1,449,980 939,803 -7.78%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 347,984 342,008 - - 23,922 -
Div Payout % - - 68.82% 64.62% - - 25.32% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 832,520 824,095 2,766,479 1,347,515 1,337,162 1,449,980 939,803 -7.78%
NOSH 170,948 170,974 579,974 684,017 341,985 341,976 341,746 -37.06%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 25.16% 26.74% 544.40% 758.69% 790.89% 1,497.83% 15.24% -
ROE 2.12% 1.13% 18.28% 39.28% 38.78% 35.12% 10.05% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 41.05 20.34 16.01 10.20 19.17 9.94 181.47 -62.97%
EPS 10.33 5.44 87.18 77.38 151.62 148.90 27.65 -48.22%
DPS 0.00 0.00 60.00 50.00 0.00 0.00 7.00 -
NAPS 4.87 4.82 4.77 1.97 3.91 4.24 2.75 46.52%
Adjusted Per Share Value based on latest NOSH - 682,025
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 41.04 20.34 54.32 40.80 38.34 19.88 362.69 -76.69%
EPS 10.33 5.44 295.70 309.55 303.25 297.80 55.26 -67.40%
DPS 0.00 0.00 203.51 200.02 0.00 0.00 13.99 -
NAPS 4.8688 4.8196 16.1793 7.8807 7.8202 8.4799 5.4963 -7.78%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 3.30 3.28 3.38 6.64 14.16 13.68 11.80 -
P/RPS 8.04 16.12 21.11 65.10 73.86 137.61 6.50 15.27%
P/EPS 31.95 60.29 3.88 8.58 9.34 9.19 42.68 -17.59%
EY 3.13 1.66 25.79 11.65 10.71 10.88 2.34 21.46%
DY 0.00 0.00 17.75 7.53 0.00 0.00 0.59 -
P/NAPS 0.68 0.68 0.71 3.37 3.62 3.23 4.29 -70.80%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 21/08/02 23/05/02 08/02/02 31/10/01 08/08/01 14/05/01 27/02/01 -
Price 3.24 3.44 3.34 3.42 7.32 16.16 14.64 -
P/RPS 7.89 16.91 20.86 33.53 38.18 162.56 8.07 -1.49%
P/EPS 31.36 63.24 3.83 4.42 4.83 10.85 52.95 -29.54%
EY 3.19 1.58 26.10 22.63 20.71 9.21 1.89 41.89%
DY 0.00 0.00 17.96 14.62 0.00 0.00 0.48 -
P/NAPS 0.67 0.71 0.70 1.74 1.87 3.81 5.32 -74.97%

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