[PCCS] QoQ Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 1201.33%
YoY- -6.14%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 408,131 337,333 238,815 108,898 304,567 232,727 156,204 89.59%
PBT 13,486 10,004 9,430 4,061 1,077 8,441 7,128 52.91%
Tax -2,400 -1,414 -1,489 -746 -1,378 -941 -981 81.46%
NP 11,086 8,590 7,941 3,315 -301 7,500 6,147 48.11%
-
NP to SH 11,086 8,590 7,941 3,315 -301 7,500 6,147 48.11%
-
Tax Rate 17.80% 14.13% 15.79% 18.37% 127.95% 11.15% 13.76% -
Total Cost 397,045 328,743 230,874 105,583 304,868 225,227 150,057 91.19%
-
Net Worth 123,190 120,680 120,021 105,509 112,524 110,897 109,613 8.08%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 2,400 - - - - - - -
Div Payout % 21.66% - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 123,190 120,680 120,021 105,509 112,524 110,897 109,613 8.08%
NOSH 60,019 60,027 60,022 60,054 60,270 60,000 60,039 -0.02%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.72% 2.55% 3.33% 3.04% -0.10% 3.22% 3.94% -
ROE 9.00% 7.12% 6.62% 3.14% -0.27% 6.76% 5.61% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 680.00 561.96 397.87 181.33 505.34 387.88 260.17 89.63%
EPS 18.47 14.31 13.23 5.52 -0.50 12.50 10.24 48.12%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0525 2.0104 1.9996 1.7569 1.867 1.8483 1.8257 8.11%
Adjusted Per Share Value based on latest NOSH - 60,054
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 183.00 151.26 107.08 48.83 136.56 104.35 70.04 89.59%
EPS 4.97 3.85 3.56 1.49 -0.13 3.36 2.76 47.95%
DPS 1.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5524 0.5411 0.5382 0.4731 0.5045 0.4973 0.4915 8.09%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.01 1.11 1.01 1.03 1.26 1.35 1.27 -
P/RPS 0.15 0.20 0.25 0.57 0.25 0.35 0.49 -54.54%
P/EPS 5.47 7.76 7.63 18.66 -252.29 10.80 12.40 -42.02%
EY 18.29 12.89 13.10 5.36 -0.40 9.26 8.06 72.59%
DY 3.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.55 0.51 0.59 0.67 0.73 0.70 -21.14%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 18/02/05 23/12/04 20/08/04 27/05/04 24/02/04 20/11/03 -
Price 0.87 1.10 1.04 1.07 1.13 1.37 1.39 -
P/RPS 0.13 0.20 0.26 0.59 0.22 0.35 0.53 -60.78%
P/EPS 4.71 7.69 7.86 19.38 -226.26 10.96 13.58 -50.60%
EY 21.23 13.01 12.72 5.16 -0.44 9.12 7.37 102.32%
DY 4.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.55 0.52 0.61 0.61 0.74 0.76 -32.63%

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