[PACMAS] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -24.4%
YoY- -45.17%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 26,876 24,275 24,350 21,166 21,260 53,018 64,215 -43.95%
PBT 9,004 6,731 6,089 5,992 7,408 4,788 9,217 -1.54%
Tax 70,163 1,789 3,746 -1,288 -1,108 -565 -2,153 -
NP 79,167 8,520 9,835 4,704 6,300 4,223 7,064 398.59%
-
NP to SH 79,045 8,394 9,722 4,630 6,124 4,064 6,992 401.49%
-
Tax Rate -779.24% -26.58% -61.52% 21.50% 14.96% 11.80% 23.36% -
Total Cost -52,291 15,755 14,515 16,462 14,960 48,795 57,151 -
-
Net Worth 654,861 577,835 565,550 574,051 567,924 563,495 555,598 11.54%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - 25,659 - - -
Div Payout % - - - - 418.99% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 654,861 577,835 565,550 574,051 567,924 563,495 555,598 11.54%
NOSH 170,982 170,957 170,861 170,848 171,061 170,756 170,953 0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 294.56% 35.10% 40.39% 22.22% 29.63% 7.97% 11.00% -
ROE 12.07% 1.45% 1.72% 0.81% 1.08% 0.72% 1.26% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 15.72 14.20 14.25 12.39 12.43 31.05 37.56 -43.95%
EPS 46.23 4.91 5.69 2.71 3.58 2.38 4.09 401.43%
DPS 0.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 3.83 3.38 3.31 3.36 3.32 3.30 3.25 11.53%
Adjusted Per Share Value based on latest NOSH - 170,848
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 15.72 14.20 14.24 12.38 12.43 31.01 37.55 -43.94%
EPS 46.23 4.91 5.69 2.71 3.58 2.38 4.09 401.43%
DPS 0.00 0.00 0.00 0.00 15.01 0.00 0.00 -
NAPS 3.8298 3.3794 3.3075 3.3572 3.3214 3.2955 3.2493 11.54%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 4.75 4.60 4.55 3.74 3.90 3.92 3.00 -
P/RPS 30.22 32.40 31.93 30.19 31.38 12.63 7.99 142.16%
P/EPS 10.27 93.69 79.96 138.01 108.94 164.71 73.35 -72.93%
EY 9.73 1.07 1.25 0.72 0.92 0.61 1.36 269.96%
DY 0.00 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 1.24 1.36 1.37 1.11 1.17 1.19 0.92 21.95%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 10/03/11 24/11/10 25/08/10 18/05/10 25/02/10 24/11/09 25/08/09 -
Price 4.66 4.33 4.70 4.91 3.77 3.90 3.70 -
P/RPS 29.65 30.49 32.98 39.63 30.33 12.56 9.85 108.05%
P/EPS 10.08 88.19 82.60 181.18 105.31 163.87 90.46 -76.75%
EY 9.92 1.13 1.21 0.55 0.95 0.61 1.11 328.93%
DY 0.00 0.00 0.00 0.00 3.98 0.00 0.00 -
P/NAPS 1.22 1.28 1.42 1.46 1.14 1.18 1.14 4.61%

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