[PACMAS] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
18-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 14.37%
YoY- 73.42%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 243,548 231,808 194,628 217,540 155,820 139,120 135,984 10.19%
PBT 60,956 42,020 47,228 60,416 33,048 52,676 2,049,856 -44.32%
Tax -16,496 -12,452 -14,132 -19,704 -9,572 -15,472 -13,044 3.98%
NP 44,460 29,568 33,096 40,712 23,476 37,204 2,036,812 -47.11%
-
NP to SH 43,500 28,584 32,460 40,712 23,476 37,204 2,036,812 -47.31%
-
Tax Rate 27.06% 29.63% 29.92% 32.61% 28.96% 29.37% 0.64% -
Total Cost 199,088 202,240 161,532 176,828 132,344 101,916 -1,900,828 -
-
Net Worth 719,870 885,556 855,089 870,689 843,561 824,095 1,449,980 -11.01%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 719,870 885,556 855,089 870,689 843,561 824,095 1,449,980 -11.01%
NOSH 170,990 170,956 171,017 171,058 171,107 170,974 341,976 -10.90%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 18.26% 12.76% 17.00% 18.71% 15.07% 26.74% 1,497.83% -
ROE 6.04% 3.23% 3.80% 4.68% 2.78% 4.51% 140.47% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 142.43 135.59 113.81 127.17 91.07 81.37 39.76 23.68%
EPS 25.44 16.72 19.00 23.80 13.72 21.76 595.60 -40.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.21 5.18 5.00 5.09 4.93 4.82 4.24 -0.11%
Adjusted Per Share Value based on latest NOSH - 171,058
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 142.43 135.57 113.82 127.22 91.13 81.36 79.53 10.19%
EPS 25.44 16.72 18.98 23.81 13.73 21.76 1,191.19 -47.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.21 5.179 5.0008 5.0921 4.9334 4.8196 8.4799 -11.01%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 3.58 5.90 6.35 6.35 3.80 3.28 13.68 -
P/RPS 2.51 4.35 5.58 4.99 4.17 4.03 34.40 -35.34%
P/EPS 14.07 35.29 33.46 26.68 27.70 15.07 2.30 35.21%
EY 7.11 2.83 2.99 3.75 3.61 6.63 43.54 -26.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.14 1.27 1.25 0.77 0.68 3.23 -19.94%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 23/05/07 24/05/06 26/05/05 18/05/04 28/05/03 23/05/02 14/05/01 -
Price 3.52 5.70 5.90 5.40 4.54 3.44 16.16 -
P/RPS 2.47 4.20 5.18 4.25 4.99 4.23 40.64 -37.28%
P/EPS 13.84 34.09 31.08 22.69 33.09 15.81 2.71 31.21%
EY 7.23 2.93 3.22 4.41 3.02 6.33 36.86 -23.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.10 1.18 1.06 0.92 0.71 3.81 -22.26%

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