[PCCS] QoQ TTM Result on 30-Sep-2003 [#2]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -26.11%
YoY- -0.17%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 339,457 304,567 285,823 278,822 273,158 260,960 251,799 22.05%
PBT 1,243 1,078 10,103 14,898 19,450 19,405 17,862 -83.10%
Tax -1,760 -1,378 -3,078 -3,849 -4,496 -4,838 -3,464 -36.35%
NP -517 -300 7,025 11,049 14,954 14,567 14,398 -
-
NP to SH -517 -300 7,025 11,049 14,954 14,567 14,398 -
-
Tax Rate 141.59% 127.83% 30.47% 25.84% 23.12% 24.93% 19.39% -
Total Cost 339,974 304,867 278,798 267,773 258,204 246,393 237,401 27.07%
-
Net Worth 105,509 102,193 111,062 109,541 109,863 116,246 116,211 -6.24%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 3,012 3,012 - - 3,014 -
Div Payout % - - 42.88% 27.27% - - 20.93% -
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 105,509 102,193 111,062 109,541 109,863 116,246 116,211 -6.24%
NOSH 60,054 60,007 60,088 59,999 59,966 60,253 60,011 0.04%
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 -0.15% -0.10% 2.46% 3.96% 5.47% 5.58% 5.72% -
ROE -0.49% -0.29% 6.33% 10.09% 13.61% 12.53% 12.39% -
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 565.25 507.55 475.67 464.70 455.52 433.11 419.59 21.99%
EPS -0.86 -0.50 11.69 18.42 24.94 24.18 23.99 -
DPS 0.00 0.00 5.00 5.00 0.00 0.00 5.00 -
NAPS 1.7569 1.703 1.8483 1.8257 1.8321 1.9293 1.9365 -6.28%
Adjusted Per Share Value based on latest NOSH - 59,999
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 152.21 136.56 128.16 125.02 122.48 117.01 112.90 22.06%
EPS -0.23 -0.13 3.15 4.95 6.71 6.53 6.46 -
DPS 0.00 0.00 1.35 1.35 0.00 0.00 1.35 -
NAPS 0.4731 0.4582 0.498 0.4912 0.4926 0.5212 0.5211 -6.24%
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 1.03 1.26 1.35 1.27 1.21 1.06 1.18 -
P/RPS 0.18 0.25 0.28 0.27 0.27 0.24 0.28 -25.53%
P/EPS -119.64 -252.03 11.55 6.90 4.85 4.38 4.92 -
EY -0.84 -0.40 8.66 14.50 20.61 22.81 20.33 -
DY 0.00 0.00 3.70 3.94 0.00 0.00 4.24 -
P/NAPS 0.59 0.74 0.73 0.70 0.66 0.55 0.61 -2.19%
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 20/08/04 27/05/04 24/02/04 20/11/03 01/10/03 19/05/03 25/02/03 -
Price 1.07 1.13 1.37 1.39 1.27 1.08 1.12 -
P/RPS 0.19 0.22 0.29 0.30 0.28 0.25 0.27 -20.90%
P/EPS -124.29 -226.03 11.72 7.55 5.09 4.47 4.67 -
EY -0.80 -0.44 8.53 13.25 19.64 22.39 21.42 -
DY 0.00 0.00 3.65 3.60 0.00 0.00 4.46 -
P/NAPS 0.61 0.66 0.74 0.76 0.69 0.56 0.58 3.42%

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