[PACMAS] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 54.99%
YoY- -7.02%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 7,986 6,630 91,032 233,352 245,108 234,350 219,272 -42.39%
PBT 2,536 -36 24,162 39,288 14,750 55,304 39,026 -36.56%
Tax 273,878 31,276 4,916 -8,274 -2,690 -15,192 -11,470 -
NP 276,414 31,240 29,078 31,014 12,060 40,112 27,556 46.80%
-
NP to SH 276,128 30,602 28,704 30,872 11,916 39,110 26,684 47.56%
-
Tax Rate -10,799.61% - -20.35% 21.06% 18.24% 27.47% 29.39% -
Total Cost -268,428 -24,610 61,954 202,338 233,048 194,238 191,716 -
-
Net Worth 176,128 439,369 566,211 555,559 683,701 707,672 872,361 -23.38%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 822,501 580,583 - - - - - -
Div Payout % 297.87% 1,897.21% - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 176,128 439,369 566,211 555,559 683,701 707,672 872,361 -23.38%
NOSH 170,998 170,960 171,060 170,941 170,925 170,935 171,051 -0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3,461.23% 471.19% 31.94% 13.29% 4.92% 17.12% 12.57% -
ROE 156.78% 6.96% 5.07% 5.56% 1.74% 5.53% 3.06% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 4.67 3.88 53.22 136.51 143.40 137.10 128.19 -42.39%
EPS 161.48 17.90 16.78 18.06 6.96 22.88 15.60 47.57%
DPS 481.00 339.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 2.57 3.31 3.25 4.00 4.14 5.10 -23.38%
Adjusted Per Share Value based on latest NOSH - 170,861
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 4.67 3.88 53.24 136.47 143.35 137.06 128.24 -42.39%
EPS 161.49 17.90 16.79 18.05 6.97 22.87 15.61 47.56%
DPS 481.03 339.54 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0301 2.5696 3.3114 3.2491 3.9985 4.1387 5.1018 -23.38%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.05 3.81 4.55 3.00 4.12 3.36 6.35 -
P/RPS 22.48 98.24 8.55 2.20 2.87 2.45 4.95 28.65%
P/EPS 0.65 21.28 27.12 16.61 59.10 14.69 40.71 -49.78%
EY 153.79 4.70 3.69 6.02 1.69 6.81 2.46 99.09%
DY 458.10 89.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.48 1.37 0.92 1.03 0.81 1.25 -3.32%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 22/08/11 25/08/10 25/08/09 26/08/08 13/08/07 23/08/06 -
Price 0.31 3.42 4.70 3.70 4.00 3.42 6.20 -
P/RPS 6.64 88.19 8.83 2.71 2.79 2.49 4.84 5.40%
P/EPS 0.19 19.11 28.01 20.49 57.38 14.95 39.74 -58.92%
EY 520.90 5.23 3.57 4.88 1.74 6.69 2.52 142.96%
DY 1,551.61 99.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 1.33 1.42 1.14 1.00 0.83 1.22 -20.83%

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