[PACMAS] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 24.24%
YoY- -16.42%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 3,993 30,857 118,543 88,103 3,315 27,399 96,666 -88.07%
PBT 1,268 10,162 34,535 24,339 -18 7,744 27,815 -87.26%
Tax 136,939 -2,676 -6,930 -4,888 15,638 -1,638 74,411 50.22%
NP 138,207 7,486 27,605 19,451 15,620 6,106 102,226 22.29%
-
NP to SH 138,064 7,394 27,003 19,010 15,301 6,002 101,791 22.55%
-
Tax Rate -10,799.61% 26.33% 20.07% 20.08% - 21.15% -267.52% -
Total Cost -134,214 23,371 90,938 68,652 -12,305 21,293 -5,560 736.86%
-
Net Worth 176,128 458,701 451,475 444,478 439,369 661,758 654,895 -58.36%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 411,250 - 290,380 290,278 290,291 - - -
Div Payout % 297.87% - 1,075.36% 1,526.98% 1,897.21% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 176,128 458,701 451,475 444,478 439,369 661,758 654,895 -58.36%
NOSH 170,998 171,157 171,013 170,953 170,960 170,997 170,991 0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3,461.23% 24.26% 23.29% 22.08% 471.19% 22.29% 105.75% -
ROE 78.39% 1.61% 5.98% 4.28% 3.48% 0.91% 15.54% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.34 18.03 69.32 51.54 1.94 16.02 56.53 -88.05%
EPS 80.74 4.32 15.79 11.12 8.95 3.51 59.53 22.55%
DPS 240.50 0.00 169.80 169.80 169.80 0.00 0.00 -
NAPS 1.03 2.68 2.64 2.60 2.57 3.87 3.83 -58.36%
Adjusted Per Share Value based on latest NOSH - 170,921
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.34 18.05 69.33 51.53 1.94 16.02 56.53 -88.05%
EPS 80.74 4.32 15.79 11.12 8.95 3.51 59.53 22.55%
DPS 240.51 0.00 169.82 169.76 169.77 0.00 0.00 -
NAPS 1.0301 2.6826 2.6404 2.5995 2.5696 3.8702 3.83 -58.36%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.05 3.59 3.56 3.02 3.81 5.88 4.75 -
P/RPS 44.97 19.91 5.14 5.86 196.49 36.70 8.40 206.34%
P/EPS 1.30 83.10 22.55 27.16 42.57 167.52 7.98 -70.20%
EY 76.90 1.20 4.44 3.68 2.35 0.60 12.53 235.58%
DY 229.05 0.00 47.70 56.23 44.57 0.00 0.00 -
P/NAPS 1.02 1.34 1.35 1.16 1.48 1.52 1.24 -12.21%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 15/05/12 23/02/12 23/11/11 22/08/11 19/05/11 10/03/11 -
Price 0.31 3.38 3.58 3.50 3.42 4.26 4.66 -
P/RPS 13.28 18.75 5.16 6.79 176.38 26.59 8.24 37.50%
P/EPS 0.38 78.24 22.67 31.47 38.21 121.37 7.83 -86.71%
EY 260.45 1.28 4.41 3.18 2.62 0.82 12.77 647.86%
DY 775.81 0.00 47.43 48.51 49.65 0.00 0.00 -
P/NAPS 0.30 1.26 1.36 1.35 1.33 1.10 1.22 -60.78%

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