[PACMAS] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -82.77%
YoY- -36.9%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 174,815 126,268 77,207 38,955 146,399 108,430 70,177 83.45%
PBT 49,374 39,209 23,682 8,262 43,791 33,123 24,540 59.17%
Tax -13,776 -10,740 -6,962 -2,393 -9,738 -8,450 -6,881 58.64%
NP 35,598 28,469 16,720 5,869 34,053 24,673 17,659 59.37%
-
NP to SH 35,598 28,469 16,720 5,869 34,053 24,673 17,659 59.37%
-
Tax Rate 27.90% 27.39% 29.40% 28.96% 22.24% 25.51% 28.04% -
Total Cost 139,217 97,799 60,487 33,086 112,346 83,757 52,518 91.19%
-
Net Worth 860,028 854,924 842,838 843,561 837,965 684,170 832,520 2.18%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 25,646 - - - 17,101 - - -
Div Payout % 72.05% - - - 50.22% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 860,028 854,924 842,838 843,561 837,965 684,170 832,520 2.18%
NOSH 170,979 170,984 170,961 171,107 171,013 171,042 170,948 0.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 20.36% 22.55% 21.66% 15.07% 23.26% 22.75% 25.16% -
ROE 4.14% 3.33% 1.98% 0.70% 4.06% 3.61% 2.12% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 102.24 73.85 45.16 22.77 85.61 63.39 41.05 83.43%
EPS 20.82 16.65 9.78 3.43 19.91 14.43 10.33 59.35%
DPS 15.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 5.03 5.00 4.93 4.93 4.90 4.00 4.87 2.17%
Adjusted Per Share Value based on latest NOSH - 171,107
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 102.24 73.85 45.15 22.78 85.62 63.41 41.04 83.46%
EPS 20.82 16.65 9.78 3.43 19.92 14.43 10.33 59.35%
DPS 15.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 5.0297 4.9999 4.9292 4.9334 4.9007 4.0013 4.8688 2.18%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 5.55 4.98 4.70 3.80 2.92 2.89 3.30 -
P/RPS 5.43 6.74 10.41 16.69 3.41 4.56 8.04 -22.96%
P/EPS 26.66 29.91 48.06 110.79 14.66 20.03 31.95 -11.33%
EY 3.75 3.34 2.08 0.90 6.82 4.99 3.13 12.76%
DY 2.70 0.00 0.00 0.00 3.42 0.00 0.00 -
P/NAPS 1.10 1.00 0.95 0.77 0.60 0.72 0.68 37.68%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 29/10/03 27/08/03 28/05/03 27/02/03 30/10/02 21/08/02 -
Price 6.35 6.00 5.20 4.54 3.40 2.91 3.24 -
P/RPS 6.21 8.12 11.51 19.94 3.97 4.59 7.89 -14.71%
P/EPS 30.50 36.04 53.17 132.36 17.07 20.17 31.36 -1.83%
EY 3.28 2.77 1.88 0.76 5.86 4.96 3.19 1.86%
DY 2.36 0.00 0.00 0.00 2.94 0.00 0.00 -
P/NAPS 1.26 1.20 1.05 0.92 0.69 0.73 0.67 52.18%

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