[PCCS] QoQ Cumulative Quarter Result on 30-Jun-2003 [#1]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
01-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -74.76%
YoY- 12.31%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 304,567 232,727 156,204 74,008 259,687 207,864 138,342 69.15%
PBT 1,077 8,441 7,128 3,896 18,818 17,700 11,593 -79.45%
Tax -1,378 -941 -981 -364 -4,825 -2,701 -1,971 -21.21%
NP -301 7,500 6,147 3,532 13,993 14,999 9,622 -
-
NP to SH -301 7,500 6,147 3,532 13,993 14,999 9,622 -
-
Tax Rate 127.95% 11.15% 13.76% 9.34% 25.64% 15.26% 17.00% -
Total Cost 304,868 225,227 150,057 70,476 245,694 192,865 128,720 77.58%
-
Net Worth 112,524 110,897 109,613 109,863 106,609 116,182 109,923 1.56%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - 3,000 - - -
Div Payout % - - - - 21.44% - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 112,524 110,897 109,613 109,863 106,609 116,182 109,923 1.56%
NOSH 60,270 60,000 60,039 59,966 60,004 59,996 60,024 0.27%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -0.10% 3.22% 3.94% 4.77% 5.39% 7.22% 6.96% -
ROE -0.27% 6.76% 5.61% 3.21% 13.13% 12.91% 8.75% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 505.34 387.88 260.17 123.42 432.78 346.46 230.47 68.69%
EPS -0.50 12.50 10.24 5.89 23.30 25.00 16.03 -
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.867 1.8483 1.8257 1.8321 1.7767 1.9365 1.8313 1.29%
Adjusted Per Share Value based on latest NOSH - 59,966
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 136.56 104.35 70.04 33.18 116.44 93.20 62.03 69.15%
EPS -0.13 3.36 2.76 1.58 6.27 6.73 4.31 -
DPS 0.00 0.00 0.00 0.00 1.35 0.00 0.00 -
NAPS 0.5045 0.4973 0.4915 0.4926 0.478 0.5209 0.4929 1.56%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.26 1.35 1.27 1.21 1.06 1.18 1.23 -
P/RPS 0.25 0.35 0.49 0.98 0.24 0.34 0.53 -39.37%
P/EPS -252.29 10.80 12.40 20.54 4.55 4.72 7.67 -
EY -0.40 9.26 8.06 4.87 22.00 21.19 13.03 -
DY 0.00 0.00 0.00 0.00 4.72 0.00 0.00 -
P/NAPS 0.67 0.73 0.70 0.66 0.60 0.61 0.67 0.00%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 24/02/04 20/11/03 01/10/03 19/05/03 25/02/03 21/11/02 -
Price 1.13 1.37 1.39 1.27 1.08 1.12 1.20 -
P/RPS 0.22 0.35 0.53 1.03 0.25 0.32 0.52 -43.61%
P/EPS -226.26 10.96 13.58 21.56 4.63 4.48 7.49 -
EY -0.44 9.12 7.37 4.64 21.59 22.32 13.36 -
DY 0.00 0.00 0.00 0.00 4.63 0.00 0.00 -
P/NAPS 0.61 0.74 0.76 0.69 0.61 0.58 0.66 -5.11%

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