[PACMAS] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 39.15%
YoY- 7.18%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 155,485 100,589 48,657 200,423 152,480 105,458 54,385 101.30%
PBT 31,939 19,510 11,807 56,320 40,358 28,236 15,104 64.67%
Tax -9,416 -6,032 -3,533 -18,166 -12,938 -8,738 -4,926 53.96%
NP 22,523 13,478 8,274 38,154 27,420 19,498 10,178 69.73%
-
NP to SH 21,840 13,078 8,115 38,154 27,420 19,498 10,178 66.28%
-
Tax Rate 29.48% 30.92% 29.92% 32.25% 32.06% 30.95% 32.61% -
Total Cost 132,962 87,111 40,383 162,269 125,060 85,960 44,207 108.22%
-
Net Worth 854,863 854,767 855,089 884,160 858,157 862,016 870,689 -1.21%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 25,652 - - - -
Div Payout % - - - 67.23% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 854,863 854,767 855,089 884,160 858,157 862,016 870,689 -1.21%
NOSH 170,972 170,953 171,017 171,017 170,947 171,035 171,058 -0.03%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 14.49% 13.40% 17.00% 19.04% 17.98% 18.49% 18.71% -
ROE 2.55% 1.53% 0.95% 4.32% 3.20% 2.26% 1.17% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 90.94 58.84 28.45 117.19 89.20 61.66 31.79 101.38%
EPS 12.77 7.65 4.75 22.31 16.04 11.40 5.95 66.30%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 5.00 5.00 5.00 5.17 5.02 5.04 5.09 -1.18%
Adjusted Per Share Value based on latest NOSH - 170,923
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 90.93 58.83 28.46 117.21 89.18 61.68 31.81 101.28%
EPS 12.77 7.65 4.75 22.31 16.04 11.40 5.95 66.30%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 4.9995 4.999 5.0008 5.1709 5.0188 5.0414 5.0921 -1.21%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 6.20 6.40 6.35 7.00 5.95 5.70 6.35 -
P/RPS 6.82 10.88 22.32 5.97 6.67 9.24 19.97 -51.10%
P/EPS 48.54 83.66 133.82 31.38 37.09 50.00 106.72 -40.82%
EY 2.06 1.20 0.75 3.19 2.70 2.00 0.94 68.63%
DY 0.00 0.00 0.00 2.14 0.00 0.00 0.00 -
P/NAPS 1.24 1.28 1.27 1.35 1.19 1.13 1.25 -0.53%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 08/11/05 29/08/05 26/05/05 24/02/05 03/11/04 19/08/04 18/05/04 -
Price 6.15 6.20 5.90 6.25 6.15 5.80 5.40 -
P/RPS 6.76 10.54 20.74 5.33 6.89 9.41 16.98 -45.85%
P/EPS 48.14 81.05 124.34 28.01 38.34 50.88 90.76 -34.44%
EY 2.08 1.23 0.80 3.57 2.61 1.97 1.10 52.85%
DY 0.00 0.00 0.00 2.40 0.00 0.00 0.00 -
P/NAPS 1.23 1.24 1.18 1.21 1.23 1.15 1.06 10.41%

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