[PCCS] QoQ TTM Result on 31-Mar-2008 [#4]

Stock

[PCCS] PCCS GROUP BHD

Announcement Date

30-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

31-Mar-2008 [#4]

Profit Trend

QoQ- 80.51%

YoY- -114.42%

Quarter Report

PCCS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	583,688	518,440	525,416	481,952	458,917	450,029	429,014	22.66%
YoY %	12.59%	-1.33%	9.02%	5.02%	1.97%	4.90%	-	-
Horiz. %	136.05%	120.84%	122.47%	112.34%	106.97%	104.90%	100.00%	-
PBT	-17,081	-9,665	512	281	-2,991	-325	5,669	-
YoY %	-76.73%	-1,987.70%	82.21%	109.39%	-820.31%	-105.73%	-	-
Horiz. %	-301.31%	-170.49%	9.03%	4.96%	-52.76%	-5.73%	100.00%	-
Tax	-1,361	-1,436	-984	-997	-647	94	-559	80.49%
YoY %	5.22%	-45.93%	1.30%	-54.10%	-788.30%	116.82%	-	-
Horiz. %	243.47%	256.89%	176.03%	178.35%	115.74%	-16.82%	100.00%	-
NP	-18,442	-11,101	-472	-716	-3,638	-231	5,110	-
YoY %	-66.13%	-2,251.91%	34.08%	80.32%	-1,474.89%	-104.52%	-	-
Horiz. %	-360.90%	-217.24%	-9.24%	-14.01%	-71.19%	-4.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-18,494	-11,129	-531	-847	-4,346	-1,038	4,333	-
YoY %	-66.18%	-1,995.86%	37.31%	80.51%	-318.69%	-123.96%	-	-
Horiz. %	-426.82%	-256.84%	-12.25%	-19.55%	-100.30%	-23.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	192.19%	354.80%	-	-	9.86%	-
YoY %	-	-	-45.83%	0.00%	-	-	-	-
Horiz. %	-	-	1,949.19%	3,598.38%	-	-	100.00%	-
Total Cost	602,130	529,541	525,888	482,668	462,555	450,260	423,904	26.22%
YoY %	13.71%	0.69%	8.95%	4.35%	2.73%	6.22%	-	-
Horiz. %	142.04%	124.92%	124.06%	113.86%	109.12%	106.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	126,639	126,500	131,809	128,259	134,276	137,039	133,937	-3.65%
YoY %	0.11%	-4.03%	2.77%	-4.48%	-2.02%	2.32%	-	-
Horiz. %	94.55%	94.45%	98.41%	95.76%	100.25%	102.32%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	126,639	126,500	131,809	128,259	134,276	137,039	133,937	-3.65%
YoY %	0.11%	-4.03%	2.77%	-4.48%	-2.02%	2.32%	-	-
Horiz. %	94.55%	94.45%	98.41%	95.76%	100.25%	102.32%	100.00%	-
NOSH	60,038	60,012	60,080	59,982	59,947	59,999	60,416	-0.41%
YoY %	0.04%	-0.11%	0.16%	0.06%	-0.09%	-0.69%	-	-
Horiz. %	99.37%	99.33%	99.44%	99.28%	99.22%	99.31%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	-3.16%	-2.14%	-0.09%	-0.15%	-0.79%	-0.05%	1.19%	-
YoY %	-47.66%	-2,277.78%	40.00%	81.01%	-1,480.00%	-104.20%	-	-
Horiz. %	-265.55%	-179.83%	-7.56%	-12.61%	-66.39%	-4.20%	100.00%	-
ROE	-14.60%	-8.80%	-0.40%	-0.66%	-3.24%	-0.76%	3.24%	-
YoY %	-65.91%	-2,100.00%	39.39%	79.63%	-326.32%	-123.46%	-	-
Horiz. %	-450.62%	-271.60%	-12.35%	-20.37%	-100.00%	-23.46%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	972.19	863.89	874.53	803.49	765.53	750.05	710.09	23.18%
YoY %	12.54%	-1.22%	8.84%	4.96%	2.06%	5.63%	-	-
Horiz. %	136.91%	121.66%	123.16%	113.15%	107.81%	105.63%	100.00%	-
EPS	-30.80	-18.54	-0.88	-1.41	-7.25	-1.73	7.17	-
YoY %	-66.13%	-2,006.82%	37.59%	80.55%	-319.08%	-124.13%	-	-
Horiz. %	-429.57%	-258.58%	-12.27%	-19.67%	-101.12%	-24.13%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.1093	2.1079	2.1939	2.1383	2.2399	2.284	2.2169	-3.24%
YoY %	0.07%	-3.92%	2.60%	-4.54%	-1.93%	3.03%	-	-
Horiz. %	95.15%	95.08%	98.96%	96.45%	101.04%	103.03%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 59,982
RPS	261.72	232.46	235.59	216.10	205.77	201.79	192.36	22.67%
YoY %	12.59%	-1.33%	9.02%	5.02%	1.97%	4.90%	-	-
Horiz. %	136.06%	120.85%	122.47%	112.34%	106.97%	104.90%	100.00%	-
EPS	-8.29	-4.99	-0.24	-0.38	-1.95	-0.47	1.94	-
YoY %	-66.13%	-1,979.17%	36.84%	80.51%	-314.89%	-124.23%	-	-
Horiz. %	-427.32%	-257.22%	-12.37%	-19.59%	-100.52%	-24.23%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.5678	0.5672	0.591	0.5751	0.6021	0.6145	0.6006	-3.65%
YoY %	0.11%	-4.03%	2.76%	-4.48%	-2.02%	2.31%	-	-
Horiz. %	94.54%	94.44%	98.40%	95.75%	100.25%	102.31%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	0.42	0.62	0.68	0.76	0.94	0.89	0.96	-
P/RPS	0.04	0.07	0.08	0.09	0.12	0.12	0.14	-56.45%
YoY %	-42.86%	-12.50%	-11.11%	-25.00%	0.00%	-14.29%	-	-
Horiz. %	28.57%	50.00%	57.14%	64.29%	85.71%	85.71%	100.00%	-
P/EPS	-1.36	-3.34	-76.94	-53.82	-12.97	-51.45	13.39	-
YoY %	59.28%	95.66%	-42.96%	-314.96%	74.79%	-484.24%	-	-
Horiz. %	-10.16%	-24.94%	-574.61%	-401.94%	-96.86%	-384.24%	100.00%	-
EY	-73.34	-29.91	-1.30	-1.86	-7.71	-1.94	7.47	-
YoY %	-145.20%	-2,200.77%	30.11%	75.88%	-297.42%	-125.97%	-	-
Horiz. %	-981.79%	-400.40%	-17.40%	-24.90%	-103.21%	-25.97%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.20	0.29	0.31	0.36	0.42	0.39	0.43	-39.82%
YoY %	-31.03%	-6.45%	-13.89%	-14.29%	7.69%	-9.30%	-	-
Horiz. %	46.51%	67.44%	72.09%	83.72%	97.67%	90.70%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	26/02/09	28/11/08	27/08/08	30/05/08	20/02/08	30/11/07	24/08/07	-
Price	0.43	0.58	0.66	1.00	0.86	0.88	0.94	-
P/RPS	0.04	0.07	0.08	0.12	0.11	0.12	0.13	-54.26%
YoY %	-42.86%	-12.50%	-33.33%	9.09%	-8.33%	-7.69%	-	-
Horiz. %	30.77%	53.85%	61.54%	92.31%	84.62%	92.31%	100.00%	-
P/EPS	-1.40	-3.13	-74.68	-70.82	-11.86	-50.87	13.11	-
YoY %	55.27%	95.81%	-5.45%	-497.13%	76.69%	-488.02%	-	-
Horiz. %	-10.68%	-23.87%	-569.64%	-540.20%	-90.47%	-388.02%	100.00%	-
EY	-71.64	-31.97	-1.34	-1.41	-8.43	-1.97	7.63	-
YoY %	-124.09%	-2,285.82%	4.96%	83.27%	-327.92%	-125.82%	-	-
Horiz. %	-938.93%	-419.00%	-17.56%	-18.48%	-110.48%	-25.82%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.20	0.28	0.30	0.47	0.38	0.39	0.42	-38.88%
YoY %	-28.57%	-6.67%	-36.17%	23.68%	-2.56%	-7.14%	-	-
Horiz. %	47.62%	66.67%	71.43%	111.90%	90.48%	92.86%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos