[PMETAL] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -58.58%
YoY- 7.02%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 113,583 109,107 109,312 96,152 72,331 103,378 92,254 14.82%
PBT 4,266 2,288 1,871 2,687 4,422 2,417 2,263 52.42%
Tax 1,671 -306 -302 -644 510 -491 -422 -
NP 5,937 1,982 1,569 2,043 4,932 1,926 1,841 117.81%
-
NP to SH 5,600 2,014 1,549 2,043 4,932 1,926 1,841 109.51%
-
Tax Rate -39.17% 13.37% 16.14% 23.97% -11.53% 20.31% 18.65% -
Total Cost 107,646 107,125 107,743 94,109 67,399 101,452 90,413 12.29%
-
Net Worth 154,276 0 127,728 127,697 127,710 127,549 145,375 4.03%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 2,488 - - - 1,915 - 1,269 56.45%
Div Payout % 44.43% - - - 38.84% - 68.97% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 154,276 0 127,728 127,697 127,710 127,549 145,375 4.03%
NOSH 248,833 192,540 63,864 63,940 63,855 63,774 63,482 147.98%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.23% 1.82% 1.44% 2.12% 6.82% 1.86% 2.00% -
ROE 3.63% 0.00% 1.21% 1.60% 3.86% 1.51% 1.27% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 45.65 56.67 171.16 150.59 113.27 162.10 145.32 -53.69%
EPS 1.75 0.63 0.48 0.50 2.19 1.01 2.90 -28.52%
DPS 1.00 0.00 0.00 0.00 3.00 0.00 2.00 -36.92%
NAPS 0.62 0.00 2.00 2.00 2.00 2.00 2.29 -58.04%
Adjusted Per Share Value based on latest NOSH - 63,940
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 1.38 1.32 1.33 1.17 0.88 1.25 1.12 14.88%
EPS 0.07 0.02 0.02 0.02 0.06 0.02 0.02 129.99%
DPS 0.03 0.00 0.00 0.00 0.02 0.00 0.02 30.94%
NAPS 0.0187 0.00 0.0155 0.0155 0.0155 0.0155 0.0176 4.11%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.28 0.30 0.43 0.51 0.54 0.52 0.59 -
P/RPS 0.61 0.53 0.25 0.34 0.48 0.32 0.41 30.23%
P/EPS 12.44 28.68 17.73 15.94 6.99 17.22 20.34 -27.88%
EY 8.04 3.49 5.64 6.27 14.30 5.81 4.92 38.61%
DY 3.57 0.00 0.00 0.00 5.56 0.00 3.39 3.49%
P/NAPS 0.45 0.00 0.22 0.26 0.27 0.26 0.26 44.00%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 17/11/05 30/08/05 25/05/05 24/02/05 23/11/04 25/08/04 -
Price 0.37 0.28 0.35 0.46 0.53 0.49 0.53 -
P/RPS 0.81 0.49 0.20 0.31 0.47 0.30 0.36 71.45%
P/EPS 16.44 26.77 14.43 14.38 6.86 16.23 18.28 -6.81%
EY 6.08 3.74 6.93 6.96 14.57 6.16 5.47 7.28%
DY 2.70 0.00 0.00 0.00 5.66 0.00 3.77 -19.90%
P/NAPS 0.60 0.00 0.18 0.23 0.27 0.25 0.23 89.17%

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