[PMETAL] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 4.62%
YoY- 113.76%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 109,312 96,152 72,331 103,378 92,254 85,146 121,318 -6.71%
PBT 1,871 2,687 4,422 2,417 2,263 3,026 13,249 -72.91%
Tax -302 -644 510 -491 -422 -1,117 -6,594 -87.22%
NP 1,569 2,043 4,932 1,926 1,841 1,909 6,655 -61.86%
-
NP to SH 1,549 2,043 4,932 1,926 1,841 1,909 6,655 -62.19%
-
Tax Rate 16.14% 23.97% -11.53% 20.31% 18.65% 36.91% 49.77% -
Total Cost 107,743 94,109 67,399 101,452 90,413 83,237 114,663 -4.06%
-
Net Worth 127,728 127,697 127,710 127,549 145,375 145,870 143,737 -7.57%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 1,915 - 1,269 - - -
Div Payout % - - 38.84% - 68.97% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 127,728 127,697 127,710 127,549 145,375 145,870 143,737 -7.57%
NOSH 63,864 63,940 63,855 63,774 63,482 63,421 63,320 0.57%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.44% 2.12% 6.82% 1.86% 2.00% 2.24% 5.49% -
ROE 1.21% 1.60% 3.86% 1.51% 1.27% 1.31% 4.63% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 171.16 150.59 113.27 162.10 145.32 134.25 191.59 -7.24%
EPS 0.48 0.50 2.19 1.01 2.90 3.01 10.51 -87.24%
DPS 0.00 0.00 3.00 0.00 2.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.00 2.29 2.30 2.27 -8.10%
Adjusted Per Share Value based on latest NOSH - 63,774
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 1.33 1.17 0.88 1.25 1.12 1.03 1.47 -6.46%
EPS 0.02 0.02 0.06 0.02 0.02 0.02 0.08 -60.34%
DPS 0.00 0.00 0.02 0.00 0.02 0.00 0.00 -
NAPS 0.0155 0.0155 0.0155 0.0155 0.0176 0.0177 0.0174 -7.42%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.43 0.51 0.54 0.52 0.59 0.66 0.62 -
P/RPS 0.25 0.34 0.48 0.32 0.41 0.49 0.32 -15.18%
P/EPS 17.73 15.94 6.99 17.22 20.34 21.93 5.90 108.38%
EY 5.64 6.27 14.30 5.81 4.92 4.56 16.95 -52.01%
DY 0.00 0.00 5.56 0.00 3.39 0.00 0.00 -
P/NAPS 0.22 0.26 0.27 0.26 0.26 0.29 0.27 -12.77%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 25/05/05 24/02/05 23/11/04 25/08/04 20/05/04 26/02/04 -
Price 0.35 0.46 0.53 0.49 0.53 0.59 0.70 -
P/RPS 0.20 0.31 0.47 0.30 0.36 0.44 0.37 -33.66%
P/EPS 14.43 14.38 6.86 16.23 18.28 19.60 6.66 67.51%
EY 6.93 6.96 14.57 6.16 5.47 5.10 15.01 -40.29%
DY 0.00 0.00 5.66 0.00 3.77 0.00 0.00 -
P/NAPS 0.18 0.23 0.27 0.25 0.23 0.26 0.31 -30.42%

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