[PACMAS] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -78.73%
YoY- -20.27%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 201,846 155,485 100,589 48,657 200,423 152,480 105,458 53.97%
PBT 45,846 31,939 19,510 11,807 56,320 40,358 28,236 38.02%
Tax -13,175 -9,416 -6,032 -3,533 -18,166 -12,938 -8,738 31.39%
NP 32,671 22,523 13,478 8,274 38,154 27,420 19,498 40.94%
-
NP to SH 31,763 21,840 13,078 8,115 38,154 27,420 19,498 38.32%
-
Tax Rate 28.74% 29.48% 30.92% 29.92% 32.25% 32.06% 30.95% -
Total Cost 169,175 132,962 87,111 40,383 162,269 125,060 85,960 56.85%
-
Net Worth 878,693 854,863 854,767 855,089 884,160 858,157 862,016 1.28%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 25,642 - - - 25,652 - - -
Div Payout % 80.73% - - - 67.23% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 878,693 854,863 854,767 855,089 884,160 858,157 862,016 1.28%
NOSH 170,952 170,972 170,953 171,017 171,017 170,947 171,035 -0.03%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 16.19% 14.49% 13.40% 17.00% 19.04% 17.98% 18.49% -
ROE 3.61% 2.55% 1.53% 0.95% 4.32% 3.20% 2.26% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 118.07 90.94 58.84 28.45 117.19 89.20 61.66 54.01%
EPS 18.58 12.77 7.65 4.75 22.31 16.04 11.40 38.36%
DPS 15.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 5.14 5.00 5.00 5.00 5.17 5.02 5.04 1.31%
Adjusted Per Share Value based on latest NOSH - 171,017
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 118.05 90.93 58.83 28.46 117.21 89.18 61.68 53.96%
EPS 18.58 12.77 7.65 4.75 22.31 16.04 11.40 38.36%
DPS 15.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 5.1389 4.9995 4.999 5.0008 5.1709 5.0188 5.0414 1.28%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 6.15 6.20 6.40 6.35 7.00 5.95 5.70 -
P/RPS 5.21 6.82 10.88 22.32 5.97 6.67 9.24 -31.67%
P/EPS 33.10 48.54 83.66 133.82 31.38 37.09 50.00 -23.98%
EY 3.02 2.06 1.20 0.75 3.19 2.70 2.00 31.52%
DY 2.44 0.00 0.00 0.00 2.14 0.00 0.00 -
P/NAPS 1.20 1.24 1.28 1.27 1.35 1.19 1.13 4.07%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 08/11/05 29/08/05 26/05/05 24/02/05 03/11/04 19/08/04 -
Price 6.05 6.15 6.20 5.90 6.25 6.15 5.80 -
P/RPS 5.12 6.76 10.54 20.74 5.33 6.89 9.41 -33.27%
P/EPS 32.56 48.14 81.05 124.34 28.01 38.34 50.88 -25.67%
EY 3.07 2.08 1.23 0.80 3.57 2.61 1.97 34.30%
DY 2.48 0.00 0.00 0.00 2.40 0.00 0.00 -
P/NAPS 1.18 1.23 1.24 1.18 1.21 1.23 1.15 1.72%

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