[PMETAL] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -39.28%
YoY- -19.9%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 121,318 113,331 112,094 99,766 113,329 84,643 88,248 23.56%
PBT 13,249 2,867 4,065 4,271 6,773 6,057 4,677 99.82%
Tax -6,594 -1,966 -1,856 -2,705 -4,194 -3,262 -1,995 121.40%
NP 6,655 901 2,209 1,566 2,579 2,795 2,682 82.98%
-
NP to SH 6,655 901 2,209 1,566 2,579 2,795 2,682 82.98%
-
Tax Rate 49.77% 68.57% 45.66% 63.33% 61.92% 53.86% 42.66% -
Total Cost 114,663 112,430 109,885 98,200 110,750 81,848 85,566 21.48%
-
Net Worth 143,737 133,272 130,306 129,365 128,330 132,623 130,995 6.36%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 1,861 - - - - -
Div Payout % - - 84.27% - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 143,737 133,272 130,306 129,365 128,330 132,623 130,995 6.36%
NOSH 63,320 62,569 62,050 61,897 61,995 61,973 62,083 1.32%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 5.49% 0.80% 1.97% 1.57% 2.28% 3.30% 3.04% -
ROE 4.63% 0.68% 1.70% 1.21% 2.01% 2.11% 2.05% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 191.59 181.13 180.65 161.18 182.80 136.58 142.14 21.95%
EPS 10.51 1.42 3.56 2.53 4.16 4.51 4.32 80.59%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 2.27 2.13 2.10 2.09 2.07 2.14 2.11 4.97%
Adjusted Per Share Value based on latest NOSH - 61,897
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 1.47 1.37 1.36 1.21 1.37 1.03 1.07 23.51%
EPS 0.08 0.01 0.03 0.02 0.03 0.03 0.03 91.95%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.0174 0.0162 0.0158 0.0157 0.0156 0.0161 0.0159 6.17%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.62 0.51 0.46 0.38 0.37 0.39 0.46 -
P/RPS 0.32 0.28 0.25 0.24 0.20 0.29 0.32 0.00%
P/EPS 5.90 35.42 12.92 15.02 8.89 8.65 10.65 -32.47%
EY 16.95 2.82 7.74 6.66 11.24 11.56 9.39 48.09%
DY 0.00 0.00 6.52 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.24 0.22 0.18 0.18 0.18 0.22 14.58%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 05/11/03 26/08/03 29/05/03 28/02/03 03/12/02 28/08/02 -
Price 0.70 0.99 0.53 0.38 0.36 0.38 0.43 -
P/RPS 0.37 0.55 0.29 0.24 0.20 0.28 0.30 14.96%
P/EPS 6.66 68.75 14.89 15.02 8.65 8.43 9.95 -23.42%
EY 15.01 1.45 6.72 6.66 11.56 11.87 10.05 30.56%
DY 0.00 0.00 5.66 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.46 0.25 0.18 0.17 0.18 0.20 33.82%

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