[PMETAL] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 63.84%
YoY- -8.93%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL'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 265,988 120,521 428,154 314,571 205,464 96,152 375,137 -20.53%
PBT 6,195 2,003 11,112 6,846 4,558 2,687 12,128 -36.17%
Tax -974 -373 419 -1,252 -946 -644 -1,520 -25.73%
NP 5,221 1,630 11,531 5,594 3,612 2,043 10,608 -37.74%
-
NP to SH 3,373 1,630 10,769 5,169 3,155 2,043 10,608 -53.51%
-
Tax Rate 15.72% 18.62% -3.77% 18.29% 20.75% 23.97% 12.53% -
Total Cost 260,767 118,891 416,623 308,977 201,852 94,109 364,529 -20.06%
-
Net Worth 202,380 238,813 154,630 0 127,926 127,697 152,692 20.72%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 2,494 - - - 1,916 -
Div Payout % - - 23.16% - - - 18.07% -
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 202,380 238,813 154,630 0 127,926 127,697 152,692 20.72%
NOSH 321,238 379,069 249,404 191,739 63,963 63,940 63,887 194.37%
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 1.96% 1.35% 2.69% 1.78% 1.76% 2.12% 2.83% -
ROE 1.67% 0.68% 6.96% 0.00% 2.47% 1.60% 6.95% -
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 82.80 31.79 171.67 164.06 321.22 150.59 587.18 -73.00%
EPS 1.05 0.43 3.37 1.62 0.99 0.50 4.72 -63.38%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 3.00 -
NAPS 0.63 0.63 0.62 0.00 2.00 2.00 2.39 -58.98%
Adjusted Per Share Value based on latest NOSH - 192,540
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.23 1.46 5.19 3.82 2.49 1.17 4.55 -20.47%
EPS 0.04 0.02 0.13 0.06 0.04 0.02 0.13 -54.52%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.02 -
NAPS 0.0245 0.029 0.0188 0.00 0.0155 0.0155 0.0185 20.65%
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 0.41 0.42 0.28 0.30 0.43 0.51 0.54 -
P/RPS 0.50 1.32 0.16 0.18 0.13 0.34 0.09 214.66%
P/EPS 39.05 97.67 6.48 11.13 8.72 15.94 3.25 426.99%
EY 2.56 1.02 15.42 8.99 11.47 6.27 30.75 -81.02%
DY 0.00 0.00 3.57 0.00 0.00 0.00 5.56 -
P/NAPS 0.65 0.67 0.45 0.00 0.22 0.26 0.23 100.27%
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 24/08/06 13/06/06 27/02/06 17/11/05 30/08/05 25/05/05 24/02/05 -
Price 0.38 0.40 0.37 0.28 0.35 0.46 0.53 -
P/RPS 0.46 1.26 0.22 0.17 0.11 0.31 0.09 197.60%
P/EPS 36.19 93.02 8.57 10.39 7.10 14.38 3.19 407.14%
EY 2.76 1.08 11.67 9.63 14.09 6.96 31.33 -80.28%
DY 0.00 0.00 2.70 0.00 0.00 0.00 5.66 -
P/NAPS 0.60 0.63 0.60 0.00 0.18 0.23 0.22 95.56%

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