[PACMAS] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -31.06%
YoY- -36.9%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 231,808 194,628 217,540 155,820 139,120 135,984 675,300 -16.31%
PBT 42,020 47,228 60,416 33,048 52,676 2,049,856 173,604 -21.04%
Tax -12,452 -14,132 -19,704 -9,572 -15,472 -13,044 -45,008 -19.27%
NP 29,568 33,096 40,712 23,476 37,204 2,036,812 128,596 -21.72%
-
NP to SH 28,584 32,460 40,712 23,476 37,204 2,036,812 128,596 -22.16%
-
Tax Rate 29.63% 29.92% 32.61% 28.96% 29.37% 0.64% 25.93% -
Total Cost 202,240 161,532 176,828 132,344 101,916 -1,900,828 546,704 -15.26%
-
Net Worth 885,556 855,089 870,689 843,561 824,095 1,449,980 900,991 -0.28%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 885,556 855,089 870,689 843,561 824,095 1,449,980 900,991 -0.28%
NOSH 170,956 171,017 171,058 171,107 170,974 341,976 341,284 -10.87%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 12.76% 17.00% 18.71% 15.07% 26.74% 1,497.83% 19.04% -
ROE 3.23% 3.80% 4.68% 2.78% 4.51% 140.47% 14.27% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 135.59 113.81 127.17 91.07 81.37 39.76 197.87 -6.10%
EPS 16.72 19.00 23.80 13.72 21.76 595.60 37.68 -12.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.18 5.00 5.09 4.93 4.82 4.24 2.64 11.88%
Adjusted Per Share Value based on latest NOSH - 171,107
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 135.57 113.82 127.22 91.13 81.36 79.53 394.94 -16.31%
EPS 16.72 18.98 23.81 13.73 21.76 1,191.19 75.21 -22.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.179 5.0008 5.0921 4.9334 4.8196 8.4799 5.2693 -0.28%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 5.90 6.35 6.35 3.80 3.28 13.68 18.96 -
P/RPS 4.35 5.58 4.99 4.17 4.03 34.40 9.58 -12.32%
P/EPS 35.29 33.46 26.68 27.70 15.07 2.30 50.32 -5.73%
EY 2.83 2.99 3.75 3.61 6.63 43.54 1.99 6.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.27 1.25 0.77 0.68 3.23 7.18 -26.40%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 24/05/06 26/05/05 18/05/04 28/05/03 23/05/02 14/05/01 10/05/00 -
Price 5.70 5.90 5.40 4.54 3.44 16.16 17.12 -
P/RPS 4.20 5.18 4.25 4.99 4.23 40.64 8.65 -11.33%
P/EPS 34.09 31.08 22.69 33.09 15.81 2.71 45.44 -4.67%
EY 2.93 3.22 4.41 3.02 6.33 36.86 2.20 4.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.18 1.06 0.92 0.71 3.81 6.48 -25.57%

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