[PACMAS] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
21-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -10.14%
YoY- -10.27%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 38,955 37,969 38,253 35,397 34,780 23,113 27,489 26.19%
PBT 8,262 10,668 8,583 11,371 13,169 -20,217 15,241 -33.54%
Tax -2,393 -1,288 -2,876 -3,013 -3,868 20,217 -4,465 -34.04%
NP 5,869 9,380 5,707 8,358 9,301 0 10,776 -33.33%
-
NP to SH 5,869 9,380 5,707 8,358 9,301 -23,671 10,776 -33.33%
-
Tax Rate 28.96% 12.07% 33.51% 26.50% 29.37% - 29.30% -
Total Cost 33,086 28,589 32,546 27,039 25,479 23,113 16,713 57.72%
-
Net Worth 843,561 683,803 683,323 832,381 824,095 2,767,418 1,343,589 -26.69%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 17,095 - - - 58,017 - -
Div Payout % - 182.25% - - - 0.00% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 843,561 683,803 683,323 832,381 824,095 2,767,418 1,343,589 -26.69%
NOSH 171,107 170,950 170,830 170,920 170,974 580,171 682,025 -60.25%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 15.07% 24.70% 14.92% 23.61% 26.74% 0.00% 39.20% -
ROE 0.70% 1.37% 0.84% 1.00% 1.13% -0.86% 0.80% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 22.77 22.21 22.39 20.71 20.34 3.98 4.03 217.56%
EPS 3.43 5.49 3.34 4.89 5.44 -4.08 1.58 67.73%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 4.93 4.00 4.00 4.87 4.82 4.77 1.97 84.42%
Adjusted Per Share Value based on latest NOSH - 170,920
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 22.78 22.21 22.37 20.70 20.34 13.52 16.08 26.16%
EPS 3.43 5.49 3.34 4.89 5.44 -13.84 6.30 -33.34%
DPS 0.00 10.00 0.00 0.00 0.00 33.93 0.00 -
NAPS 4.9334 3.9991 3.9963 4.868 4.8196 16.1847 7.8577 -26.69%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 3.80 2.92 2.89 3.30 3.28 3.38 6.64 -
P/RPS 16.69 13.15 12.91 15.93 16.12 84.84 164.74 -78.29%
P/EPS 110.79 53.22 86.51 67.48 60.29 -82.84 420.25 -58.91%
EY 0.90 1.88 1.16 1.48 1.66 -1.21 0.24 141.56%
DY 0.00 3.42 0.00 0.00 0.00 2.96 0.00 -
P/NAPS 0.77 0.73 0.72 0.68 0.68 0.71 3.37 -62.65%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 27/02/03 30/10/02 21/08/02 23/05/02 08/02/02 31/10/01 -
Price 4.54 3.40 2.91 3.24 3.44 3.34 3.42 -
P/RPS 19.94 15.31 13.00 15.64 16.91 83.84 84.85 -61.95%
P/EPS 132.36 61.97 87.11 66.26 63.24 -81.86 216.46 -27.97%
EY 0.76 1.61 1.15 1.51 1.58 -1.22 0.46 39.79%
DY 0.00 2.94 0.00 0.00 0.00 2.99 0.00 -
P/NAPS 0.92 0.85 0.73 0.67 0.71 0.70 1.74 -34.63%

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