[PACMAS] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -24.4%
YoY- -20.27%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 46,361 54,896 51,932 48,657 47,943 47,022 51,073 -6.23%
PBT 13,907 12,429 7,703 11,807 15,962 12,122 13,132 3.88%
Tax -3,759 -3,384 -2,499 -3,533 -5,228 -4,200 -3,812 -0.92%
NP 10,148 9,045 5,204 8,274 10,734 7,922 9,320 5.82%
-
NP to SH 9,923 8,762 4,963 8,115 10,734 7,922 9,320 4.25%
-
Tax Rate 27.03% 27.23% 32.44% 29.92% 32.75% 34.65% 29.03% -
Total Cost 36,213 45,851 46,728 40,383 37,209 39,100 41,753 -9.03%
-
Net Worth 854,530 855,009 854,258 855,089 868,291 858,929 861,886 -0.56%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 25,635 - - - 25,638 - - -
Div Payout % 258.35% - - - 238.85% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 854,530 855,009 854,258 855,089 868,291 858,929 861,886 -0.56%
NOSH 170,906 171,001 170,851 171,017 170,923 171,101 171,009 -0.04%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 21.89% 16.48% 10.02% 17.00% 22.39% 16.85% 18.25% -
ROE 1.16% 1.02% 0.58% 0.95% 1.24% 0.92% 1.08% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 27.13 32.10 30.40 28.45 28.05 27.48 29.87 -6.19%
EPS 5.80 5.12 2.90 4.75 6.28 4.63 5.45 4.22%
DPS 15.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 5.00 5.00 5.00 5.00 5.08 5.02 5.04 -0.52%
Adjusted Per Share Value based on latest NOSH - 171,017
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 27.11 32.10 30.37 28.46 28.04 27.50 29.87 -6.24%
EPS 5.80 5.12 2.90 4.75 6.28 4.63 5.45 4.22%
DPS 14.99 0.00 0.00 0.00 14.99 0.00 0.00 -
NAPS 4.9976 5.0004 4.996 5.0008 5.078 5.0233 5.0406 -0.56%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 6.15 6.20 6.40 6.35 7.00 5.95 5.70 -
P/RPS 22.67 19.31 21.06 22.32 24.96 21.65 19.09 12.10%
P/EPS 105.92 121.00 220.32 133.82 111.46 128.51 104.59 0.84%
EY 0.94 0.83 0.45 0.75 0.90 0.78 0.96 -1.38%
DY 2.44 0.00 0.00 0.00 2.14 0.00 0.00 -
P/NAPS 1.23 1.24 1.28 1.27 1.38 1.19 1.13 5.79%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 08/11/05 29/08/05 26/05/05 24/02/05 03/11/04 19/08/04 -
Price 6.05 6.15 6.20 5.90 6.25 6.15 5.80 -
P/RPS 22.30 19.16 20.40 20.74 22.28 22.38 19.42 9.62%
P/EPS 104.20 120.03 213.44 124.34 99.52 132.83 106.42 -1.39%
EY 0.96 0.83 0.47 0.80 1.00 0.75 0.94 1.40%
DY 2.48 0.00 0.00 0.00 2.40 0.00 0.00 -
P/NAPS 1.21 1.23 1.24 1.18 1.23 1.23 1.15 3.43%

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