[PCCS] QoQ TTM Result on 30-Sep-2004 [#2]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
23-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 388.59%
YoY- -86.5%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 418,099 408,131 409,173 387,178 339,457 304,567 285,823 28.89%
PBT 16,094 13,485 2,639 3,378 1,243 1,078 10,103 36.43%
Tax -2,530 -2,400 -1,851 -1,886 -1,760 -1,378 -3,078 -12.26%
NP 13,564 11,085 788 1,492 -517 -300 7,025 55.12%
-
NP to SH 13,382 11,085 788 1,492 -517 -300 7,025 53.72%
-
Tax Rate 15.72% 17.80% 70.14% 55.83% 141.59% 127.83% 30.47% -
Total Cost 404,535 397,046 408,385 385,686 339,974 304,867 278,798 28.19%
-
Net Worth 128,841 120,000 120,810 119,950 105,509 102,193 111,062 10.41%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 2,400 2,400 - - - - 3,012 -14.06%
Div Payout % 17.93% 21.65% - - - - 42.88% -
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 128,841 120,000 120,810 119,950 105,509 102,193 111,062 10.41%
NOSH 60,021 60,000 60,092 59,987 60,054 60,007 60,088 -0.07%
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 3.24% 2.72% 0.19% 0.39% -0.15% -0.10% 2.46% -
ROE 10.39% 9.24% 0.65% 1.24% -0.49% -0.29% 6.33% -
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 696.58 680.22 680.90 645.44 565.25 507.55 475.67 28.98%
EPS 22.30 18.48 1.31 2.49 -0.86 -0.50 11.69 53.87%
DPS 4.00 4.00 0.00 0.00 0.00 0.00 5.00 -13.83%
NAPS 2.1466 2.00 2.0104 1.9996 1.7569 1.703 1.8483 10.49%
Adjusted Per Share Value based on latest NOSH - 59,987
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 187.47 183.00 183.47 173.61 152.21 136.56 128.16 28.89%
EPS 6.00 4.97 0.35 0.67 -0.23 -0.13 3.15 53.72%
DPS 1.08 1.08 0.00 0.00 0.00 0.00 1.35 -13.83%
NAPS 0.5777 0.5381 0.5417 0.5378 0.4731 0.4582 0.498 10.41%
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 0.92 1.01 1.11 1.01 1.03 1.26 1.35 -
P/RPS 0.13 0.15 0.16 0.16 0.18 0.25 0.28 -40.06%
P/EPS 4.13 5.47 84.65 40.61 -119.64 -252.03 11.55 -49.65%
EY 24.23 18.29 1.18 2.46 -0.84 -0.40 8.66 98.68%
DY 4.35 3.96 0.00 0.00 0.00 0.00 3.70 11.40%
P/NAPS 0.43 0.51 0.55 0.51 0.59 0.74 0.73 -29.75%
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 17/08/05 24/05/05 18/02/05 23/12/04 20/08/04 27/05/04 24/02/04 -
Price 0.95 0.87 1.10 1.04 1.07 1.13 1.37 -
P/RPS 0.14 0.13 0.16 0.16 0.19 0.22 0.29 -38.48%
P/EPS 4.26 4.71 83.89 41.81 -124.29 -226.03 11.72 -49.09%
EY 23.47 21.24 1.19 2.39 -0.80 -0.44 8.53 96.47%
DY 4.21 4.60 0.00 0.00 0.00 0.00 3.65 9.99%
P/NAPS 0.44 0.44 0.55 0.52 0.61 0.66 0.74 -29.31%

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