[PMETAL] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -80.74%
YoY- 7.02%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 428,154 314,571 205,464 96,152 375,137 302,806 198,928 66.46%
PBT 11,112 6,846 4,558 2,687 12,128 7,706 5,289 63.81%
Tax 419 -1,252 -946 -644 -1,520 -2,030 -1,539 -
NP 11,531 5,594 3,612 2,043 10,608 5,676 3,750 111.02%
-
NP to SH 10,769 5,169 3,155 2,043 10,608 5,676 3,750 101.64%
-
Tax Rate -3.77% 18.29% 20.75% 23.97% 12.53% 26.34% 29.10% -
Total Cost 416,623 308,977 201,852 94,109 364,529 297,130 195,178 65.55%
-
Net Worth 154,630 0 127,926 127,697 152,692 147,486 145,550 4.10%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 2,494 - - - 1,916 3,830 - -
Div Payout % 23.16% - - - 18.07% 67.49% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 154,630 0 127,926 127,697 152,692 147,486 145,550 4.10%
NOSH 249,404 191,739 63,963 63,940 63,887 63,847 63,559 148.16%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.69% 1.78% 1.76% 2.12% 2.83% 1.87% 1.89% -
ROE 6.96% 0.00% 2.47% 1.60% 6.95% 3.85% 2.58% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 171.67 164.06 321.22 150.59 587.18 474.27 312.98 -32.91%
EPS 3.37 1.62 0.99 0.50 4.72 8.89 5.90 -31.08%
DPS 1.00 0.00 0.00 0.00 3.00 6.00 0.00 -
NAPS 0.62 0.00 2.00 2.00 2.39 2.31 2.29 -58.04%
Adjusted Per Share Value based on latest NOSH - 63,940
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 5.19 3.82 2.49 1.17 4.55 3.67 2.41 66.53%
EPS 0.13 0.06 0.04 0.02 0.13 0.07 0.05 88.75%
DPS 0.03 0.00 0.00 0.00 0.02 0.05 0.00 -
NAPS 0.0188 0.00 0.0155 0.0155 0.0185 0.0179 0.0177 4.08%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.28 0.30 0.43 0.51 0.54 0.52 0.59 -
P/RPS 0.16 0.18 0.13 0.34 0.09 0.11 0.19 -10.79%
P/EPS 6.48 11.13 8.72 15.94 3.25 5.85 10.00 -25.05%
EY 15.42 8.99 11.47 6.27 30.75 17.10 10.00 33.36%
DY 3.57 0.00 0.00 0.00 5.56 11.54 0.00 -
P/NAPS 0.45 0.00 0.22 0.26 0.23 0.23 0.26 44.00%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 17/11/05 30/08/05 25/05/05 24/02/05 23/11/04 25/08/04 -
Price 0.37 0.28 0.35 0.46 0.53 0.49 0.53 -
P/RPS 0.22 0.17 0.11 0.31 0.09 0.10 0.17 18.69%
P/EPS 8.57 10.39 7.10 14.38 3.19 5.51 8.98 -3.05%
EY 11.67 9.63 14.09 6.96 31.33 18.14 11.13 3.19%
DY 2.70 0.00 0.00 0.00 5.66 12.24 0.00 -
P/NAPS 0.60 0.00 0.18 0.23 0.22 0.21 0.23 89.17%

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