[PCCS] QoQ Cumulative Quarter Result on 31-Mar-2003 [#4]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
19-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -6.71%
YoY- -13.26%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 232,727 156,204 74,008 259,687 207,864 138,342 61,810 141.44%
PBT 8,441 7,128 3,896 18,818 17,700 11,593 3,851 68.49%
Tax -941 -981 -364 -4,825 -2,701 -1,971 -706 21.04%
NP 7,500 6,147 3,532 13,993 14,999 9,622 3,145 78.21%
-
NP to SH 7,500 6,147 3,532 13,993 14,999 9,622 3,145 78.21%
-
Tax Rate 11.15% 13.76% 9.34% 25.64% 15.26% 17.00% 18.33% -
Total Cost 225,227 150,057 70,476 245,694 192,865 128,720 58,665 144.58%
-
Net Worth 110,897 109,613 109,863 106,609 116,182 109,923 103,412 4.75%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - 3,000 - - - -
Div Payout % - - - 21.44% - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 110,897 109,613 109,863 106,609 116,182 109,923 103,412 4.75%
NOSH 60,000 60,039 59,966 60,004 59,996 60,024 60,019 -0.02%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.22% 3.94% 4.77% 5.39% 7.22% 6.96% 5.09% -
ROE 6.76% 5.61% 3.21% 13.13% 12.91% 8.75% 3.04% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 387.88 260.17 123.42 432.78 346.46 230.47 102.98 141.49%
EPS 12.50 10.24 5.89 23.30 25.00 16.03 5.24 78.25%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.8483 1.8257 1.8321 1.7767 1.9365 1.8313 1.723 4.77%
Adjusted Per Share Value based on latest NOSH - 60,253
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 104.50 70.14 33.23 116.60 93.33 62.12 27.75 141.46%
EPS 3.37 2.76 1.59 6.28 6.73 4.32 1.41 78.47%
DPS 0.00 0.00 0.00 1.35 0.00 0.00 0.00 -
NAPS 0.4979 0.4922 0.4933 0.4787 0.5217 0.4936 0.4643 4.75%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.35 1.27 1.21 1.06 1.18 1.23 1.42 -
P/RPS 0.35 0.49 0.98 0.24 0.34 0.53 1.38 -59.83%
P/EPS 10.80 12.40 20.54 4.55 4.72 7.67 27.10 -45.75%
EY 9.26 8.06 4.87 22.00 21.19 13.03 3.69 84.35%
DY 0.00 0.00 0.00 4.72 0.00 0.00 0.00 -
P/NAPS 0.73 0.70 0.66 0.60 0.61 0.67 0.82 -7.43%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 20/11/03 01/10/03 19/05/03 25/02/03 21/11/02 20/08/02 -
Price 1.37 1.39 1.27 1.08 1.12 1.20 1.40 -
P/RPS 0.35 0.53 1.03 0.25 0.32 0.52 1.36 -59.44%
P/EPS 10.96 13.58 21.56 4.63 4.48 7.49 26.72 -44.70%
EY 9.12 7.37 4.64 21.59 22.32 13.36 3.74 80.87%
DY 0.00 0.00 0.00 4.63 0.00 0.00 0.00 -
P/NAPS 0.74 0.76 0.69 0.61 0.58 0.66 0.81 -5.83%

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