[PACMAS] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Announcement Date
03-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 40.63%
YoY- -3.68%
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 100,589 48,657 200,423 152,480 105,458 54,385 174,815 -30.84%
PBT 19,510 11,807 56,320 40,358 28,236 15,104 49,374 -46.18%
Tax -6,032 -3,533 -18,166 -12,938 -8,738 -4,926 -13,776 -42.36%
NP 13,478 8,274 38,154 27,420 19,498 10,178 35,598 -47.69%
-
NP to SH 13,078 8,115 38,154 27,420 19,498 10,178 35,598 -48.73%
-
Tax Rate 30.92% 29.92% 32.25% 32.06% 30.95% 32.61% 27.90% -
Total Cost 87,111 40,383 162,269 125,060 85,960 44,207 139,217 -26.86%
-
Net Worth 854,767 855,089 884,160 858,157 862,016 870,689 860,028 -0.40%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 25,652 - - - 25,646 -
Div Payout % - - 67.23% - - - 72.05% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 854,767 855,089 884,160 858,157 862,016 870,689 860,028 -0.40%
NOSH 170,953 171,017 171,017 170,947 171,035 171,058 170,979 -0.01%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 13.40% 17.00% 19.04% 17.98% 18.49% 18.71% 20.36% -
ROE 1.53% 0.95% 4.32% 3.20% 2.26% 1.17% 4.14% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 58.84 28.45 117.19 89.20 61.66 31.79 102.24 -30.83%
EPS 7.65 4.75 22.31 16.04 11.40 5.95 20.82 -48.73%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 15.00 -
NAPS 5.00 5.00 5.17 5.02 5.04 5.09 5.03 -0.39%
Adjusted Per Share Value based on latest NOSH - 171,101
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 58.83 28.46 117.21 89.18 61.68 31.81 102.24 -30.84%
EPS 7.65 4.75 22.31 16.04 11.40 5.95 20.82 -48.73%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 15.00 -
NAPS 4.999 5.0008 5.1709 5.0188 5.0414 5.0921 5.0297 -0.40%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 6.40 6.35 7.00 5.95 5.70 6.35 5.55 -
P/RPS 10.88 22.32 5.97 6.67 9.24 19.97 5.43 59.00%
P/EPS 83.66 133.82 31.38 37.09 50.00 106.72 26.66 114.49%
EY 1.20 0.75 3.19 2.70 2.00 0.94 3.75 -53.24%
DY 0.00 0.00 2.14 0.00 0.00 0.00 2.70 -
P/NAPS 1.28 1.27 1.35 1.19 1.13 1.25 1.10 10.64%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 26/05/05 24/02/05 03/11/04 19/08/04 18/05/04 24/02/04 -
Price 6.20 5.90 6.25 6.15 5.80 5.40 6.35 -
P/RPS 10.54 20.74 5.33 6.89 9.41 16.98 6.21 42.33%
P/EPS 81.05 124.34 28.01 38.34 50.88 90.76 30.50 91.96%
EY 1.23 0.80 3.57 2.61 1.97 1.10 3.28 -48.02%
DY 0.00 0.00 2.40 0.00 0.00 0.00 2.36 -
P/NAPS 1.24 1.18 1.21 1.23 1.15 1.06 1.26 -1.06%

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