[PACMAS] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -38.84%
YoY- -46.75%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 57,952 46,361 54,896 51,932 48,657 47,943 47,022 14.96%
PBT 10,505 13,907 12,429 7,703 11,807 15,962 12,122 -9.11%
Tax -3,113 -3,759 -3,384 -2,499 -3,533 -5,228 -4,200 -18.11%
NP 7,392 10,148 9,045 5,204 8,274 10,734 7,922 -4.51%
-
NP to SH 7,146 9,923 8,762 4,963 8,115 10,734 7,922 -6.64%
-
Tax Rate 29.63% 27.03% 27.23% 32.44% 29.92% 32.75% 34.65% -
Total Cost 50,560 36,213 45,851 46,728 40,383 37,209 39,100 18.71%
-
Net Worth 885,556 854,530 855,009 854,258 855,089 868,291 858,929 2.05%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 25,635 - - - 25,638 - -
Div Payout % - 258.35% - - - 238.85% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 885,556 854,530 855,009 854,258 855,089 868,291 858,929 2.05%
NOSH 170,956 170,906 171,001 170,851 171,017 170,923 171,101 -0.05%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 12.76% 21.89% 16.48% 10.02% 17.00% 22.39% 16.85% -
ROE 0.81% 1.16% 1.02% 0.58% 0.95% 1.24% 0.92% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 33.90 27.13 32.10 30.40 28.45 28.05 27.48 15.03%
EPS 4.18 5.80 5.12 2.90 4.75 6.28 4.63 -6.59%
DPS 0.00 15.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 5.18 5.00 5.00 5.00 5.00 5.08 5.02 2.11%
Adjusted Per Share Value based on latest NOSH - 170,851
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 33.89 27.11 32.10 30.37 28.46 28.04 27.50 14.96%
EPS 4.18 5.80 5.12 2.90 4.75 6.28 4.63 -6.59%
DPS 0.00 14.99 0.00 0.00 0.00 14.99 0.00 -
NAPS 5.179 4.9976 5.0004 4.996 5.0008 5.078 5.0233 2.05%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 5.90 6.15 6.20 6.40 6.35 7.00 5.95 -
P/RPS 17.40 22.67 19.31 21.06 22.32 24.96 21.65 -13.56%
P/EPS 141.15 105.92 121.00 220.32 133.82 111.46 128.51 6.46%
EY 0.71 0.94 0.83 0.45 0.75 0.90 0.78 -6.08%
DY 0.00 2.44 0.00 0.00 0.00 2.14 0.00 -
P/NAPS 1.14 1.23 1.24 1.28 1.27 1.38 1.19 -2.82%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 24/02/06 08/11/05 29/08/05 26/05/05 24/02/05 03/11/04 -
Price 5.70 6.05 6.15 6.20 5.90 6.25 6.15 -
P/RPS 16.81 22.30 19.16 20.40 20.74 22.28 22.38 -17.38%
P/EPS 136.36 104.20 120.03 213.44 124.34 99.52 132.83 1.76%
EY 0.73 0.96 0.83 0.47 0.80 1.00 0.75 -1.78%
DY 0.00 2.48 0.00 0.00 0.00 2.40 0.00 -
P/NAPS 1.10 1.21 1.23 1.24 1.18 1.23 1.23 -7.18%

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