[PACMAS] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -98.16%
YoY- -98.17%
Quarter Report
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 146,399 108,430 70,177 34,780 92,877 69,764 65,561 70.59%
PBT 43,791 33,123 24,540 13,169 520,559 540,776 525,535 -80.83%
Tax -9,738 -8,450 -6,881 -3,868 -14,937 -11,483 -7,017 24.34%
NP 34,053 24,673 17,659 9,301 505,622 529,293 518,518 -83.64%
-
NP to SH 34,053 24,673 17,659 9,301 505,622 529,293 518,518 -83.64%
-
Tax Rate 22.24% 25.51% 28.04% 29.37% 2.87% 2.12% 1.34% -
Total Cost 112,346 83,757 52,518 25,479 -412,745 -459,529 -452,957 -
-
Net Worth 837,965 684,170 832,520 824,095 2,766,479 1,347,515 1,337,162 -26.70%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 17,101 - - - 347,984 342,008 - -
Div Payout % 50.22% - - - 68.82% 64.62% - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 837,965 684,170 832,520 824,095 2,766,479 1,347,515 1,337,162 -26.70%
NOSH 171,013 171,042 170,948 170,974 579,974 684,017 341,985 -36.91%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 23.26% 22.75% 25.16% 26.74% 544.40% 758.69% 790.89% -
ROE 4.06% 3.61% 2.12% 1.13% 18.28% 39.28% 38.78% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 85.61 63.39 41.05 20.34 16.01 10.20 19.17 170.44%
EPS 19.91 14.43 10.33 5.44 87.18 77.38 151.62 -74.06%
DPS 10.00 0.00 0.00 0.00 60.00 50.00 0.00 -
NAPS 4.90 4.00 4.87 4.82 4.77 1.97 3.91 16.18%
Adjusted Per Share Value based on latest NOSH - 170,974
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 85.62 63.41 41.04 20.34 54.32 40.80 38.34 70.60%
EPS 19.92 14.43 10.33 5.44 295.70 309.55 303.25 -83.63%
DPS 10.00 0.00 0.00 0.00 203.51 200.02 0.00 -
NAPS 4.9007 4.0013 4.8688 4.8196 16.1793 7.8807 7.8202 -26.70%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 2.92 2.89 3.30 3.28 3.38 6.64 14.16 -
P/RPS 3.41 4.56 8.04 16.12 21.11 65.10 73.86 -87.05%
P/EPS 14.66 20.03 31.95 60.29 3.88 8.58 9.34 34.94%
EY 6.82 4.99 3.13 1.66 25.79 11.65 10.71 -25.92%
DY 3.42 0.00 0.00 0.00 17.75 7.53 0.00 -
P/NAPS 0.60 0.72 0.68 0.68 0.71 3.37 3.62 -69.72%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 30/10/02 21/08/02 23/05/02 08/02/02 31/10/01 08/08/01 -
Price 3.40 2.91 3.24 3.44 3.34 3.42 7.32 -
P/RPS 3.97 4.59 7.89 16.91 20.86 33.53 38.18 -77.79%
P/EPS 17.07 20.17 31.36 63.24 3.83 4.42 4.83 131.48%
EY 5.86 4.96 3.19 1.58 26.10 22.63 20.71 -56.80%
DY 2.94 0.00 0.00 0.00 17.96 14.62 0.00 -
P/NAPS 0.69 0.73 0.67 0.71 0.70 1.74 1.87 -48.46%

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