[PCCS] QoQ Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
17-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -49.38%
YoY- 69.29%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 448,763 355,086 235,396 118,866 408,131 337,333 238,815 52.33%
PBT 17,292 13,749 10,107 6,670 13,486 10,004 9,430 49.87%
Tax -2,599 -1,336 -1,206 -876 -2,400 -1,414 -1,489 45.01%
NP 14,693 12,413 8,901 5,794 11,086 8,590 7,941 50.77%
-
NP to SH 14,263 11,821 8,437 5,612 11,086 8,590 7,941 47.81%
-
Tax Rate 15.03% 9.72% 11.93% 13.13% 17.80% 14.13% 15.79% -
Total Cost 434,070 342,673 226,495 113,072 397,045 328,743 230,874 52.39%
-
Net Worth 134,481 134,933 130,005 128,841 123,190 120,680 120,021 7.88%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 3,000 - - - 2,400 - - -
Div Payout % 21.04% - - - 21.66% - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 134,481 134,933 130,005 128,841 123,190 120,680 120,021 7.88%
NOSH 60,017 60,005 60,007 60,021 60,019 60,027 60,022 -0.00%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.27% 3.50% 3.78% 4.87% 2.72% 2.55% 3.33% -
ROE 10.61% 8.76% 6.49% 4.36% 9.00% 7.12% 6.62% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 747.72 591.76 392.28 198.04 680.00 561.96 397.87 52.34%
EPS 23.77 19.70 14.06 9.35 18.47 14.31 13.23 47.84%
DPS 5.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.2407 2.2487 2.1665 2.1466 2.0525 2.0104 1.9996 7.89%
Adjusted Per Share Value based on latest NOSH - 60,021
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 201.22 159.22 105.55 53.30 183.00 151.26 107.08 52.33%
EPS 6.40 5.30 3.78 2.52 4.97 3.85 3.56 47.90%
DPS 1.35 0.00 0.00 0.00 1.08 0.00 0.00 -
NAPS 0.603 0.605 0.5829 0.5777 0.5524 0.5411 0.5382 7.88%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.00 0.90 0.94 0.92 1.01 1.11 1.01 -
P/RPS 0.13 0.15 0.24 0.46 0.15 0.20 0.25 -35.36%
P/EPS 4.21 4.57 6.69 9.84 5.47 7.76 7.63 -32.75%
EY 23.76 21.89 14.96 10.16 18.29 12.89 13.10 48.77%
DY 5.00 0.00 0.00 0.00 3.96 0.00 0.00 -
P/NAPS 0.45 0.40 0.43 0.43 0.49 0.55 0.51 -8.01%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 13/06/06 14/03/06 22/11/05 17/08/05 24/05/05 18/02/05 23/12/04 -
Price 0.94 0.98 0.96 0.95 0.87 1.10 1.04 -
P/RPS 0.13 0.17 0.24 0.48 0.13 0.20 0.26 -37.03%
P/EPS 3.96 4.97 6.83 10.16 4.71 7.69 7.86 -36.71%
EY 25.28 20.10 14.65 9.84 21.23 13.01 12.72 58.14%
DY 5.32 0.00 0.00 0.00 4.60 0.00 0.00 -
P/NAPS 0.42 0.44 0.44 0.44 0.42 0.55 0.52 -13.28%

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