[PACMAS] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 21.75%
YoY- 11.57%
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 226,258 240,313 238,422 223,001 207,313 203,306 168,357 5.04%
PBT 32,576 17,180 43,721 45,453 42,585 53,810 52,278 -7.57%
Tax -6,269 -3,626 -12,085 -12,125 -12,554 -17,250 -14,320 -12.85%
NP 26,306 13,553 31,636 33,328 30,030 36,560 37,958 -5.92%
-
NP to SH 26,000 13,417 30,828 32,488 29,120 36,560 37,958 -6.10%
-
Tax Rate 19.24% 21.11% 27.64% 26.68% 29.48% 32.06% 27.39% -
Total Cost 199,952 226,760 206,786 189,673 177,282 166,746 130,398 7.37%
-
Net Worth 564,473 684,413 713,125 884,015 854,863 858,157 854,924 -6.67%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 564,473 684,413 713,125 884,015 854,863 858,157 854,924 -6.67%
NOSH 171,052 171,103 171,013 170,989 170,972 170,947 170,984 0.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 11.63% 5.64% 13.27% 14.95% 14.49% 17.98% 22.55% -
ROE 4.61% 1.96% 4.32% 3.68% 3.41% 4.26% 4.44% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 132.27 140.45 139.42 130.42 121.26 118.93 98.46 5.03%
EPS 15.20 7.85 18.03 19.00 17.03 21.39 22.20 -6.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.30 4.00 4.17 5.17 5.00 5.02 5.00 -6.68%
Adjusted Per Share Value based on latest NOSH - 170,914
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 132.32 140.54 139.44 130.42 121.24 118.90 98.46 5.04%
EPS 15.21 7.85 18.03 19.00 17.03 21.38 22.20 -6.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3012 4.0027 4.1706 5.17 4.9995 5.0188 4.9999 -6.67%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 3.92 4.18 3.56 6.15 6.20 5.95 4.98 -
P/RPS 2.96 2.98 2.55 4.72 5.11 5.00 5.06 -8.54%
P/EPS 25.79 53.31 19.75 32.37 36.40 27.82 22.43 2.35%
EY 3.88 1.88 5.06 3.09 2.75 3.59 4.46 -2.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.05 0.85 1.19 1.24 1.19 1.00 2.93%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 18/11/08 15/11/07 16/11/06 08/11/05 03/11/04 29/10/03 -
Price 3.90 2.64 3.34 6.20 6.15 6.15 6.00 -
P/RPS 2.95 1.88 2.40 4.75 5.07 5.17 6.09 -11.36%
P/EPS 25.66 33.67 18.53 32.63 36.11 28.76 27.03 -0.86%
EY 3.90 2.97 5.40 3.06 2.77 3.48 3.70 0.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.66 0.80 1.20 1.23 1.23 1.20 -0.27%

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