[PCCS] QoQ Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 50.34%
YoY- 6.25%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 102,272 448,763 355,086 235,396 118,866 408,131 337,333 -54.96%
PBT 2,647 17,292 13,749 10,107 6,670 13,486 10,004 -58.88%
Tax -551 -2,599 -1,336 -1,206 -876 -2,400 -1,414 -46.74%
NP 2,096 14,693 12,413 8,901 5,794 11,086 8,590 -61.05%
-
NP to SH 1,975 14,263 11,821 8,437 5,612 11,086 8,590 -62.57%
-
Tax Rate 20.82% 15.03% 9.72% 11.93% 13.13% 17.80% 14.13% -
Total Cost 100,176 434,070 342,673 226,495 113,072 397,045 328,743 -54.81%
-
Net Worth 135,224 134,481 134,933 130,005 128,841 123,190 120,680 7.90%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 3,000 - - - 2,400 - -
Div Payout % - 21.04% - - - 21.66% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 135,224 134,481 134,933 130,005 128,841 123,190 120,680 7.90%
NOSH 60,030 60,017 60,005 60,007 60,021 60,019 60,027 0.00%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.05% 3.27% 3.50% 3.78% 4.87% 2.72% 2.55% -
ROE 1.46% 10.61% 8.76% 6.49% 4.36% 9.00% 7.12% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 170.37 747.72 591.76 392.28 198.04 680.00 561.96 -54.96%
EPS 3.29 23.77 19.70 14.06 9.35 18.47 14.31 -62.57%
DPS 0.00 5.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 2.2526 2.2407 2.2487 2.1665 2.1466 2.0525 2.0104 7.90%
Adjusted Per Share Value based on latest NOSH - 59,978
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 45.86 201.22 159.22 105.55 53.30 183.00 151.26 -54.96%
EPS 0.89 6.40 5.30 3.78 2.52 4.97 3.85 -62.43%
DPS 0.00 1.35 0.00 0.00 0.00 1.08 0.00 -
NAPS 0.6063 0.603 0.605 0.5829 0.5777 0.5524 0.5411 7.90%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.94 1.00 0.90 0.94 0.92 1.01 1.11 -
P/RPS 0.55 0.13 0.15 0.24 0.46 0.15 0.20 96.64%
P/EPS 28.57 4.21 4.57 6.69 9.84 5.47 7.76 139.00%
EY 3.50 23.76 21.89 14.96 10.16 18.29 12.89 -58.16%
DY 0.00 5.00 0.00 0.00 0.00 3.96 0.00 -
P/NAPS 0.42 0.45 0.40 0.43 0.43 0.49 0.55 -16.49%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 13/06/06 14/03/06 22/11/05 17/08/05 24/05/05 18/02/05 -
Price 1.02 0.94 0.98 0.96 0.95 0.87 1.10 -
P/RPS 0.60 0.13 0.17 0.24 0.48 0.13 0.20 108.42%
P/EPS 31.00 3.96 4.97 6.83 10.16 4.71 7.69 153.94%
EY 3.23 25.28 20.10 14.65 9.84 21.23 13.01 -60.59%
DY 0.00 5.32 0.00 0.00 0.00 4.60 0.00 -
P/NAPS 0.45 0.42 0.44 0.44 0.44 0.42 0.55 -12.55%

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