[PACMAS] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -14.92%
YoY- -20.27%
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 252,052 243,548 231,808 194,628 217,540 155,820 139,120 10.40%
PBT 14,196 60,956 42,020 47,228 60,416 33,048 52,676 -19.61%
Tax -2,716 -16,496 -12,452 -14,132 -19,704 -9,572 -15,472 -25.15%
NP 11,480 44,460 29,568 33,096 40,712 23,476 37,204 -17.78%
-
NP to SH 11,312 43,500 28,584 32,460 40,712 23,476 37,204 -17.98%
-
Tax Rate 19.13% 27.06% 29.63% 29.92% 32.61% 28.96% 29.37% -
Total Cost 240,572 199,088 202,240 161,532 176,828 132,344 101,916 15.37%
-
Net Worth 683,544 719,870 885,556 855,089 870,689 843,561 824,095 -3.06%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 683,544 719,870 885,556 855,089 870,689 843,561 824,095 -3.06%
NOSH 170,886 170,990 170,956 171,017 171,058 171,107 170,974 -0.00%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 4.55% 18.26% 12.76% 17.00% 18.71% 15.07% 26.74% -
ROE 1.65% 6.04% 3.23% 3.80% 4.68% 2.78% 4.51% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 147.50 142.43 135.59 113.81 127.17 91.07 81.37 10.41%
EPS 6.60 25.44 16.72 19.00 23.80 13.72 21.76 -18.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 4.21 5.18 5.00 5.09 4.93 4.82 -3.05%
Adjusted Per Share Value based on latest NOSH - 171,017
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 147.41 142.43 135.57 113.82 127.22 91.13 81.36 10.40%
EPS 6.62 25.44 16.72 18.98 23.81 13.73 21.76 -17.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9976 4.21 5.179 5.0008 5.0921 4.9334 4.8196 -3.06%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 4.26 3.58 5.90 6.35 6.35 3.80 3.28 -
P/RPS 2.89 2.51 4.35 5.58 4.99 4.17 4.03 -5.38%
P/EPS 64.35 14.07 35.29 33.46 26.68 27.70 15.07 27.34%
EY 1.55 7.11 2.83 2.99 3.75 3.61 6.63 -21.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.85 1.14 1.27 1.25 0.77 0.68 7.84%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 21/05/08 23/05/07 24/05/06 26/05/05 18/05/04 28/05/03 23/05/02 -
Price 4.16 3.52 5.70 5.90 5.40 4.54 3.44 -
P/RPS 2.82 2.47 4.20 5.18 4.25 4.99 4.23 -6.52%
P/EPS 62.84 13.84 34.09 31.08 22.69 33.09 15.81 25.83%
EY 1.59 7.23 2.93 3.22 4.41 3.02 6.33 -20.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.84 1.10 1.18 1.06 0.92 0.71 6.56%

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