[PMETAL] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
05-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -59.21%
YoY- -67.76%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 92,254 85,146 121,318 113,331 112,094 99,766 113,329 -12.82%
PBT 2,263 3,026 13,249 2,867 4,065 4,271 6,773 -51.88%
Tax -422 -1,117 -6,594 -1,966 -1,856 -2,705 -4,194 -78.39%
NP 1,841 1,909 6,655 901 2,209 1,566 2,579 -20.14%
-
NP to SH 1,841 1,909 6,655 901 2,209 1,566 2,579 -20.14%
-
Tax Rate 18.65% 36.91% 49.77% 68.57% 45.66% 63.33% 61.92% -
Total Cost 90,413 83,237 114,663 112,430 109,885 98,200 110,750 -12.66%
-
Net Worth 145,375 145,870 143,737 133,272 130,306 129,365 128,330 8.67%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 1,269 - - - 1,861 - - -
Div Payout % 68.97% - - - 84.27% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 145,375 145,870 143,737 133,272 130,306 129,365 128,330 8.67%
NOSH 63,482 63,421 63,320 62,569 62,050 61,897 61,995 1.59%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.00% 2.24% 5.49% 0.80% 1.97% 1.57% 2.28% -
ROE 1.27% 1.31% 4.63% 0.68% 1.70% 1.21% 2.01% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 145.32 134.25 191.59 181.13 180.65 161.18 182.80 -14.19%
EPS 2.90 3.01 10.51 1.42 3.56 2.53 4.16 -21.39%
DPS 2.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.29 2.30 2.27 2.13 2.10 2.09 2.07 6.97%
Adjusted Per Share Value based on latest NOSH - 62,569
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1.12 1.03 1.47 1.37 1.36 1.21 1.37 -12.57%
EPS 0.02 0.02 0.08 0.01 0.03 0.02 0.03 -23.70%
DPS 0.02 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.0176 0.0177 0.0174 0.0162 0.0158 0.0157 0.0156 8.38%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.59 0.66 0.62 0.51 0.46 0.38 0.37 -
P/RPS 0.41 0.49 0.32 0.28 0.25 0.24 0.20 61.44%
P/EPS 20.34 21.93 5.90 35.42 12.92 15.02 8.89 73.72%
EY 4.92 4.56 16.95 2.82 7.74 6.66 11.24 -42.37%
DY 3.39 0.00 0.00 0.00 6.52 0.00 0.00 -
P/NAPS 0.26 0.29 0.27 0.24 0.22 0.18 0.18 27.80%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 20/05/04 26/02/04 05/11/03 26/08/03 29/05/03 28/02/03 -
Price 0.53 0.59 0.70 0.99 0.53 0.38 0.36 -
P/RPS 0.36 0.44 0.37 0.55 0.29 0.24 0.20 48.02%
P/EPS 18.28 19.60 6.66 68.75 14.89 15.02 8.65 64.75%
EY 5.47 5.10 15.01 1.45 6.72 6.66 11.56 -39.30%
DY 3.77 0.00 0.00 0.00 5.66 0.00 0.00 -
P/NAPS 0.23 0.26 0.31 0.46 0.25 0.18 0.17 22.34%

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