[PMETAL] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -71.31%
YoY- 21.9%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 72,331 103,378 92,254 85,146 121,318 113,331 112,094 -25.22%
PBT 4,422 2,417 2,263 3,026 13,249 2,867 4,065 5.74%
Tax 510 -491 -422 -1,117 -6,594 -1,966 -1,856 -
NP 4,932 1,926 1,841 1,909 6,655 901 2,209 70.40%
-
NP to SH 4,932 1,926 1,841 1,909 6,655 901 2,209 70.40%
-
Tax Rate -11.53% 20.31% 18.65% 36.91% 49.77% 68.57% 45.66% -
Total Cost 67,399 101,452 90,413 83,237 114,663 112,430 109,885 -27.70%
-
Net Worth 127,710 127,549 145,375 145,870 143,737 133,272 130,306 -1.32%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 1,915 - 1,269 - - - 1,861 1.91%
Div Payout % 38.84% - 68.97% - - - 84.27% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 127,710 127,549 145,375 145,870 143,737 133,272 130,306 -1.32%
NOSH 63,855 63,774 63,482 63,421 63,320 62,569 62,050 1.92%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 6.82% 1.86% 2.00% 2.24% 5.49% 0.80% 1.97% -
ROE 3.86% 1.51% 1.27% 1.31% 4.63% 0.68% 1.70% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 113.27 162.10 145.32 134.25 191.59 181.13 180.65 -26.63%
EPS 2.19 1.01 2.90 3.01 10.51 1.42 3.56 -27.56%
DPS 3.00 0.00 2.00 0.00 0.00 0.00 3.00 0.00%
NAPS 2.00 2.00 2.29 2.30 2.27 2.13 2.10 -3.18%
Adjusted Per Share Value based on latest NOSH - 63,421
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 0.88 1.25 1.12 1.03 1.47 1.37 1.36 -25.09%
EPS 0.06 0.02 0.02 0.02 0.08 0.01 0.03 58.40%
DPS 0.02 0.00 0.02 0.00 0.00 0.00 0.02 0.00%
NAPS 0.0155 0.0155 0.0176 0.0177 0.0174 0.0162 0.0158 -1.26%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.54 0.52 0.59 0.66 0.62 0.51 0.46 -
P/RPS 0.48 0.32 0.41 0.49 0.32 0.28 0.25 54.17%
P/EPS 6.99 17.22 20.34 21.93 5.90 35.42 12.92 -33.48%
EY 14.30 5.81 4.92 4.56 16.95 2.82 7.74 50.28%
DY 5.56 0.00 3.39 0.00 0.00 0.00 6.52 -10.03%
P/NAPS 0.27 0.26 0.26 0.29 0.27 0.24 0.22 14.55%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 23/11/04 25/08/04 20/05/04 26/02/04 05/11/03 26/08/03 -
Price 0.53 0.49 0.53 0.59 0.70 0.99 0.53 -
P/RPS 0.47 0.30 0.36 0.44 0.37 0.55 0.29 37.77%
P/EPS 6.86 16.23 18.28 19.60 6.66 68.75 14.89 -40.20%
EY 14.57 6.16 5.47 5.10 15.01 1.45 6.72 67.12%
DY 5.66 0.00 3.77 0.00 0.00 0.00 5.66 0.00%
P/NAPS 0.27 0.25 0.23 0.26 0.31 0.46 0.25 5.24%

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