[PACMAS] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -92.41%
YoY- 29.63%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 30,440 29,669 1,963 27,399 26,876 24,275 24,350 15.99%
PBT 10,196 4,881 449 7,744 9,004 6,731 6,089 40.87%
Tax -2,042 -1,050 9,065 -1,638 70,163 1,789 3,746 -
NP 8,154 3,831 9,514 6,106 79,167 8,520 9,835 -11.71%
-
NP to SH 7,993 3,709 9,299 6,002 79,045 8,394 9,722 -12.20%
-
Tax Rate 20.03% 21.51% -2,018.93% 21.15% -779.24% -26.58% -61.52% -
Total Cost 22,286 25,838 -7,551 21,293 -52,291 15,755 14,515 32.98%
-
Net Worth 451,852 444,396 439,309 661,758 654,861 577,835 565,550 -13.86%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 451,852 444,396 439,309 661,758 654,861 577,835 565,550 -13.86%
NOSH 171,156 170,921 170,937 170,997 170,982 170,957 170,861 0.11%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 26.79% 12.91% 484.67% 22.29% 294.56% 35.10% 40.39% -
ROE 1.77% 0.83% 2.12% 0.91% 12.07% 1.45% 1.72% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 17.78 17.36 1.15 16.02 15.72 14.20 14.25 15.85%
EPS 4.67 2.17 5.44 3.51 46.23 4.91 5.69 -12.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.60 2.57 3.87 3.83 3.38 3.31 -13.96%
Adjusted Per Share Value based on latest NOSH - 170,997
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 17.80 17.35 1.15 16.02 15.72 14.20 14.24 15.99%
EPS 4.67 2.17 5.44 3.51 46.23 4.91 5.69 -12.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6426 2.599 2.5692 3.8702 3.8298 3.3794 3.3075 -13.86%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.56 3.02 3.81 5.88 4.75 4.60 4.55 -
P/RPS 20.02 17.40 331.77 36.70 30.22 32.40 31.93 -26.68%
P/EPS 76.23 139.17 70.04 167.52 10.27 93.69 79.96 -3.12%
EY 1.31 0.72 1.43 0.60 9.73 1.07 1.25 3.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.16 1.48 1.52 1.24 1.36 1.37 -0.97%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 23/11/11 22/08/11 19/05/11 10/03/11 24/11/10 25/08/10 -
Price 3.58 3.50 3.42 4.26 4.66 4.33 4.70 -
P/RPS 20.13 20.16 297.81 26.59 29.65 30.49 32.98 -27.98%
P/EPS 76.66 161.29 62.87 121.37 10.08 88.19 82.60 -4.84%
EY 1.30 0.62 1.59 0.82 9.92 1.13 1.21 4.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.35 1.33 1.10 1.22 1.28 1.42 -2.82%

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