[PACMAS] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 259.7%
YoY- -2.72%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 57,681 59,541 63,013 59,980 61,642 56,288 60,887 -3.53%
PBT 5,510 3,826 3,549 16,398 5,139 12,413 15,239 -49.15%
Tax -1,375 -666 -679 -3,345 -1,468 -3,472 -4,124 -51.82%
NP 4,135 3,160 2,870 13,053 3,671 8,941 11,115 -48.18%
-
NP to SH 4,105 3,130 2,828 12,827 3,566 8,680 10,875 -47.67%
-
Tax Rate 24.95% 17.41% 19.13% 20.40% 28.57% 27.97% 27.06% -
Total Cost 53,546 56,381 60,143 46,927 57,971 47,347 49,772 4.97%
-
Net Worth 685,714 683,902 683,544 725,153 711,493 707,385 719,870 -3.18%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 25,653 - - - -
Div Payout % - - - 200.00% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 685,714 683,902 683,544 725,153 711,493 707,385 719,870 -3.18%
NOSH 171,428 170,975 170,886 171,026 170,622 170,866 170,990 0.17%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.17% 5.31% 4.55% 21.76% 5.96% 15.88% 18.26% -
ROE 0.60% 0.46% 0.41% 1.77% 0.50% 1.23% 1.51% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 33.65 34.82 36.87 35.07 36.13 32.94 35.61 -3.69%
EPS 2.40 1.83 1.65 7.50 2.09 5.08 6.36 -47.68%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 4.00 4.00 4.00 4.24 4.17 4.14 4.21 -3.34%
Adjusted Per Share Value based on latest NOSH - 171,026
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 33.73 34.82 36.85 35.08 36.05 32.92 35.61 -3.54%
EPS 2.40 1.83 1.65 7.50 2.09 5.08 6.36 -47.68%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 4.0103 3.9997 3.9976 4.2409 4.161 4.137 4.21 -3.17%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 4.18 4.12 4.26 3.42 3.56 3.36 3.58 -
P/RPS 12.42 11.83 11.55 9.75 9.85 10.20 10.05 15.11%
P/EPS 174.56 225.05 257.42 45.60 170.33 66.14 56.29 112.21%
EY 0.57 0.44 0.39 2.19 0.59 1.51 1.78 -53.09%
DY 0.00 0.00 0.00 4.39 0.00 0.00 0.00 -
P/NAPS 1.05 1.03 1.07 0.81 0.85 0.81 0.85 15.08%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 26/08/08 21/05/08 27/02/08 15/11/07 13/08/07 23/05/07 -
Price 2.64 4.00 4.16 4.24 3.34 3.42 3.52 -
P/RPS 7.85 11.49 11.28 12.09 9.24 10.38 9.89 -14.23%
P/EPS 110.25 218.50 251.37 56.53 159.81 67.32 55.35 58.11%
EY 0.91 0.46 0.40 1.77 0.63 1.49 1.81 -36.69%
DY 0.00 0.00 0.00 3.54 0.00 0.00 0.00 -
P/NAPS 0.66 1.00 1.04 1.00 0.80 0.83 0.84 -14.81%

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