[PACMAS] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
13-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -20.18%
YoY- 40.09%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 63,013 59,980 61,642 56,288 60,887 62,637 57,615 6.14%
PBT 3,549 16,398 5,139 12,413 15,239 18,269 14,577 -60.97%
Tax -679 -3,345 -1,468 -3,472 -4,124 -4,778 -3,359 -65.52%
NP 2,870 13,053 3,671 8,941 11,115 13,491 11,218 -59.66%
-
NP to SH 2,828 12,827 3,566 8,680 10,875 13,185 11,024 -59.59%
-
Tax Rate 19.13% 20.40% 28.57% 27.97% 27.06% 26.15% 23.04% -
Total Cost 60,143 46,927 57,971 47,347 49,772 49,146 46,397 18.86%
-
Net Worth 683,544 725,153 711,493 707,385 719,870 896,101 883,629 -15.71%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 25,653 - - - 282,169 - -
Div Payout % - 200.00% - - - 2,140.08% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 683,544 725,153 711,493 707,385 719,870 896,101 883,629 -15.71%
NOSH 170,886 171,026 170,622 170,866 170,990 171,011 170,914 -0.01%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 4.55% 21.76% 5.96% 15.88% 18.26% 21.54% 19.47% -
ROE 0.41% 1.77% 0.50% 1.23% 1.51% 1.47% 1.25% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 36.87 35.07 36.13 32.94 35.61 36.63 33.71 6.14%
EPS 1.65 7.50 2.09 5.08 6.36 7.71 6.45 -59.66%
DPS 0.00 15.00 0.00 0.00 0.00 165.00 0.00 -
NAPS 4.00 4.24 4.17 4.14 4.21 5.24 5.17 -15.70%
Adjusted Per Share Value based on latest NOSH - 170,866
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 36.85 35.08 36.05 32.92 35.61 36.63 33.70 6.13%
EPS 1.65 7.50 2.09 5.08 6.36 7.71 6.45 -59.66%
DPS 0.00 15.00 0.00 0.00 0.00 165.02 0.00 -
NAPS 3.9976 4.2409 4.161 4.137 4.21 5.2407 5.1677 -15.71%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 4.26 3.42 3.56 3.36 3.58 4.88 6.15 -
P/RPS 11.55 9.75 9.85 10.20 10.05 13.32 18.24 -26.23%
P/EPS 257.42 45.60 170.33 66.14 56.29 63.29 95.35 93.76%
EY 0.39 2.19 0.59 1.51 1.78 1.58 1.05 -48.29%
DY 0.00 4.39 0.00 0.00 0.00 33.81 0.00 -
P/NAPS 1.07 0.81 0.85 0.81 0.85 0.93 1.19 -6.83%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 27/02/08 15/11/07 13/08/07 23/05/07 27/02/07 16/11/06 -
Price 4.16 4.24 3.34 3.42 3.52 3.88 6.20 -
P/RPS 11.28 12.09 9.24 10.38 9.89 10.59 18.39 -27.78%
P/EPS 251.37 56.53 159.81 67.32 55.35 50.32 96.12 89.70%
EY 0.40 1.77 0.63 1.49 1.81 1.99 1.04 -47.08%
DY 0.00 3.54 0.00 0.00 0.00 42.53 0.00 -
P/NAPS 1.04 1.00 0.80 0.83 0.84 0.74 1.20 -9.09%

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