[PACMAS] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -19.42%
YoY- -32.93%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 245,108 234,350 219,272 201,178 210,916 154,414 140,354 9.72%
PBT 14,750 55,304 39,026 39,020 56,472 47,364 49,080 -18.14%
Tax -2,690 -15,192 -11,470 -12,064 -17,476 -13,924 -13,762 -23.80%
NP 12,060 40,112 27,556 26,956 38,996 33,440 35,318 -16.38%
-
NP to SH 11,916 39,110 26,684 26,156 38,996 33,440 35,318 -16.54%
-
Tax Rate 18.24% 27.47% 29.39% 30.92% 30.95% 29.40% 28.04% -
Total Cost 233,048 194,238 191,716 174,222 171,920 120,974 105,036 14.19%
-
Net Worth 683,701 707,672 872,361 854,767 862,016 842,838 832,520 -3.22%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 683,701 707,672 872,361 854,767 862,016 842,838 832,520 -3.22%
NOSH 170,925 170,935 171,051 170,953 171,035 170,961 170,948 -0.00%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 4.92% 17.12% 12.57% 13.40% 18.49% 21.66% 25.16% -
ROE 1.74% 5.53% 3.06% 3.06% 4.52% 3.97% 4.24% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 143.40 137.10 128.19 117.68 123.32 90.32 82.10 9.73%
EPS 6.96 22.88 15.60 15.30 22.80 19.56 20.66 -16.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 4.14 5.10 5.00 5.04 4.93 4.87 -3.22%
Adjusted Per Share Value based on latest NOSH - 170,851
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 143.35 137.06 128.24 117.66 123.35 90.31 82.08 9.72%
EPS 6.97 22.87 15.61 15.30 22.81 19.56 20.66 -16.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9985 4.1387 5.1018 4.999 5.0414 4.9292 4.8688 -3.22%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 4.12 3.36 6.35 6.40 5.70 4.70 3.30 -
P/RPS 2.87 2.45 4.95 5.44 4.62 5.20 4.02 -5.45%
P/EPS 59.10 14.69 40.71 41.83 25.00 24.03 15.97 24.34%
EY 1.69 6.81 2.46 2.39 4.00 4.16 6.26 -19.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.81 1.25 1.28 1.13 0.95 0.68 7.15%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 13/08/07 23/08/06 29/08/05 19/08/04 27/08/03 21/08/02 -
Price 4.00 3.42 6.20 6.20 5.80 5.20 3.24 -
P/RPS 2.79 2.49 4.84 5.27 4.70 5.76 3.95 -5.62%
P/EPS 57.38 14.95 39.74 40.52 25.44 26.58 15.68 24.11%
EY 1.74 6.69 2.52 2.47 3.93 3.76 6.38 -19.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.83 1.22 1.24 1.15 1.05 0.67 6.89%

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