[PACMAS] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 38.02%
YoY- -93.27%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 126,268 77,207 38,955 146,399 108,430 70,177 34,780 136.03%
PBT 39,209 23,682 8,262 43,791 33,123 24,540 13,169 106.82%
Tax -10,740 -6,962 -2,393 -9,738 -8,450 -6,881 -3,868 97.42%
NP 28,469 16,720 5,869 34,053 24,673 17,659 9,301 110.66%
-
NP to SH 28,469 16,720 5,869 34,053 24,673 17,659 9,301 110.66%
-
Tax Rate 27.39% 29.40% 28.96% 22.24% 25.51% 28.04% 29.37% -
Total Cost 97,799 60,487 33,086 112,346 83,757 52,518 25,479 144.95%
-
Net Worth 854,924 842,838 843,561 837,965 684,170 832,520 824,095 2.47%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 17,101 - - - -
Div Payout % - - - 50.22% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 854,924 842,838 843,561 837,965 684,170 832,520 824,095 2.47%
NOSH 170,984 170,961 171,107 171,013 171,042 170,948 170,974 0.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 22.55% 21.66% 15.07% 23.26% 22.75% 25.16% 26.74% -
ROE 3.33% 1.98% 0.70% 4.06% 3.61% 2.12% 1.13% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 73.85 45.16 22.77 85.61 63.39 41.05 20.34 136.04%
EPS 16.65 9.78 3.43 19.91 14.43 10.33 5.44 110.65%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 5.00 4.93 4.93 4.90 4.00 4.87 4.82 2.47%
Adjusted Per Share Value based on latest NOSH - 170,950
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 73.85 45.15 22.78 85.62 63.41 41.04 20.34 136.04%
EPS 16.65 9.78 3.43 19.92 14.43 10.33 5.44 110.65%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 4.9999 4.9292 4.9334 4.9007 4.0013 4.8688 4.8196 2.47%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 4.98 4.70 3.80 2.92 2.89 3.30 3.28 -
P/RPS 6.74 10.41 16.69 3.41 4.56 8.04 16.12 -44.05%
P/EPS 29.91 48.06 110.79 14.66 20.03 31.95 60.29 -37.30%
EY 3.34 2.08 0.90 6.82 4.99 3.13 1.66 59.30%
DY 0.00 0.00 0.00 3.42 0.00 0.00 0.00 -
P/NAPS 1.00 0.95 0.77 0.60 0.72 0.68 0.68 29.28%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 29/10/03 27/08/03 28/05/03 27/02/03 30/10/02 21/08/02 23/05/02 -
Price 6.00 5.20 4.54 3.40 2.91 3.24 3.44 -
P/RPS 8.12 11.51 19.94 3.97 4.59 7.89 16.91 -38.65%
P/EPS 36.04 53.17 132.36 17.07 20.17 31.36 63.24 -31.23%
EY 2.77 1.88 0.76 5.86 4.96 3.19 1.58 45.34%
DY 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 1.20 1.05 0.92 0.69 0.73 0.67 0.71 41.84%

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