[PACMAS] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 139.29%
YoY- -98.17%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 37,969 38,253 35,397 34,780 23,113 27,489 31,565 13.06%
PBT 10,668 8,583 11,371 13,169 -20,217 15,241 13,071 -12.63%
Tax -1,288 -2,876 -3,013 -3,868 20,217 -4,465 -3,756 -50.91%
NP 9,380 5,707 8,358 9,301 0 10,776 9,315 0.46%
-
NP to SH 9,380 5,707 8,358 9,301 -23,671 10,776 9,315 0.46%
-
Tax Rate 12.07% 33.51% 26.50% 29.37% - 29.30% 28.74% -
Total Cost 28,589 32,546 27,039 25,479 23,113 16,713 22,250 18.13%
-
Net Worth 683,803 683,323 832,381 824,095 2,767,418 1,343,589 1,339,031 -36.03%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 17,095 - - - 58,017 - - -
Div Payout % 182.25% - - - 0.00% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 683,803 683,323 832,381 824,095 2,767,418 1,343,589 1,339,031 -36.03%
NOSH 170,950 170,830 170,920 170,974 580,171 682,025 342,463 -36.99%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 24.70% 14.92% 23.61% 26.74% 0.00% 39.20% 29.51% -
ROE 1.37% 0.84% 1.00% 1.13% -0.86% 0.80% 0.70% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 22.21 22.39 20.71 20.34 3.98 4.03 9.22 79.41%
EPS 5.49 3.34 4.89 5.44 -4.08 1.58 2.72 59.50%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 4.00 4.00 4.87 4.82 4.77 1.97 3.91 1.52%
Adjusted Per Share Value based on latest NOSH - 170,974
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 22.21 22.37 20.70 20.34 13.52 16.08 18.46 13.08%
EPS 5.49 3.34 4.89 5.44 -13.84 6.30 5.45 0.48%
DPS 10.00 0.00 0.00 0.00 33.93 0.00 0.00 -
NAPS 3.9991 3.9963 4.868 4.8196 16.1847 7.8577 7.8311 -36.03%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 2.92 2.89 3.30 3.28 3.38 6.64 14.16 -
P/RPS 13.15 12.91 15.93 16.12 84.84 164.74 153.63 -80.49%
P/EPS 53.22 86.51 67.48 60.29 -82.84 420.25 520.59 -78.04%
EY 1.88 1.16 1.48 1.66 -1.21 0.24 0.19 358.97%
DY 3.42 0.00 0.00 0.00 2.96 0.00 0.00 -
P/NAPS 0.73 0.72 0.68 0.68 0.71 3.37 3.62 -65.51%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 30/10/02 21/08/02 23/05/02 08/02/02 31/10/01 08/08/01 -
Price 3.40 2.91 3.24 3.44 3.34 3.42 7.32 -
P/RPS 15.31 13.00 15.64 16.91 83.84 84.85 79.42 -66.52%
P/EPS 61.97 87.11 66.26 63.24 -81.86 216.46 269.12 -62.33%
EY 1.61 1.15 1.51 1.58 -1.22 0.46 0.37 165.81%
DY 2.94 0.00 0.00 0.00 2.99 0.00 0.00 -
P/NAPS 0.85 0.73 0.67 0.71 0.70 1.74 1.87 -40.79%

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