[PACMAS] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -81.93%
YoY- -45.17%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 96,666 69,791 45,516 21,166 69,397 169,694 116,676 -11.75%
PBT 27,815 18,812 12,081 5,992 23,245 24,432 19,644 26.01%
Tax 74,411 4,247 2,458 -1,288 2,785 -4,702 -4,137 -
NP 102,226 23,059 14,539 4,704 26,030 19,730 15,507 250.37%
-
NP to SH 101,791 22,746 14,352 4,630 25,624 19,500 15,436 250.44%
-
Tax Rate -267.52% -22.58% -20.35% 21.50% -11.98% 19.25% 21.06% -
Total Cost -5,560 46,732 30,977 16,462 43,367 149,964 101,169 -
-
Net Worth 654,895 578,056 566,211 574,051 567,522 564,473 555,559 11.55%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - 25,641 - - -
Div Payout % - - - - 100.07% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 654,895 578,056 566,211 574,051 567,522 564,473 555,559 11.55%
NOSH 170,991 171,022 171,060 170,848 170,940 171,052 170,941 0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 105.75% 33.04% 31.94% 22.22% 37.51% 11.63% 13.29% -
ROE 15.54% 3.93% 2.53% 0.81% 4.52% 3.45% 2.78% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 56.53 40.81 26.61 12.39 40.60 99.21 68.26 -11.78%
EPS 59.53 13.30 8.39 2.71 14.99 11.40 9.03 250.38%
DPS 0.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 3.83 3.38 3.31 3.36 3.32 3.30 3.25 11.53%
Adjusted Per Share Value based on latest NOSH - 170,848
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 56.53 40.82 26.62 12.38 40.59 99.24 68.24 -11.76%
EPS 59.53 13.30 8.39 2.71 14.99 11.40 9.03 250.38%
DPS 0.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 3.83 3.3807 3.3114 3.3572 3.3191 3.3012 3.2491 11.55%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 4.75 4.60 4.55 3.74 3.90 3.92 3.00 -
P/RPS 8.40 11.27 17.10 30.19 9.61 3.95 4.40 53.71%
P/EPS 7.98 34.59 54.23 138.01 26.02 34.39 33.22 -61.25%
EY 12.53 2.89 1.84 0.72 3.84 2.91 3.01 158.10%
DY 0.00 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 1.24 1.36 1.37 1.11 1.17 1.19 0.92 21.95%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 10/03/11 24/11/10 25/08/10 18/05/10 25/02/10 24/11/09 25/08/09 -
Price 4.66 4.33 4.70 4.91 3.77 3.90 3.70 -
P/RPS 8.24 10.61 17.66 39.63 9.29 3.93 5.42 32.11%
P/EPS 7.83 32.56 56.02 181.18 25.15 34.21 40.97 -66.72%
EY 12.77 3.07 1.79 0.55 3.98 2.92 2.44 200.53%
DY 0.00 0.00 0.00 0.00 3.98 0.00 0.00 -
P/NAPS 1.22 1.28 1.42 1.46 1.14 1.18 1.14 4.61%

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