[PACMAS] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 15.84%
YoY- 52.18%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 84,664 209,844 252,052 243,548 231,808 194,628 217,540 -14.54%
PBT 23,968 41,708 14,196 60,956 42,020 47,228 60,416 -14.27%
Tax -5,152 -7,936 -2,716 -16,496 -12,452 -14,132 -19,704 -20.02%
NP 18,816 33,772 11,480 44,460 29,568 33,096 40,712 -12.06%
-
NP to SH 18,520 33,776 11,312 43,500 28,584 32,460 40,712 -12.29%
-
Tax Rate 21.50% 19.03% 19.13% 27.06% 29.63% 29.92% 32.61% -
Total Cost 65,848 176,072 240,572 199,088 202,240 161,532 176,828 -15.17%
-
Net Worth 574,051 558,944 683,544 719,870 885,556 855,089 870,689 -6.70%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 574,051 558,944 683,544 719,870 885,556 855,089 870,689 -6.70%
NOSH 170,848 170,931 170,886 170,990 170,956 171,017 171,058 -0.02%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 22.22% 16.09% 4.55% 18.26% 12.76% 17.00% 18.71% -
ROE 3.23% 6.04% 1.65% 6.04% 3.23% 3.80% 4.68% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 49.55 122.77 147.50 142.43 135.59 113.81 127.17 -14.53%
EPS 10.84 19.76 6.60 25.44 16.72 19.00 23.80 -12.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.36 3.27 4.00 4.21 5.18 5.00 5.09 -6.68%
Adjusted Per Share Value based on latest NOSH - 170,990
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 49.51 122.72 147.41 142.43 135.57 113.82 127.22 -14.54%
EPS 10.83 19.75 6.62 25.44 16.72 18.98 23.81 -12.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3572 3.2689 3.9976 4.21 5.179 5.0008 5.0921 -6.70%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.74 2.44 4.26 3.58 5.90 6.35 6.35 -
P/RPS 7.55 1.99 2.89 2.51 4.35 5.58 4.99 7.14%
P/EPS 34.50 12.35 64.35 14.07 35.29 33.46 26.68 4.37%
EY 2.90 8.10 1.55 7.11 2.83 2.99 3.75 -4.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.75 1.07 0.85 1.14 1.27 1.25 -1.95%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 18/05/10 21/05/09 21/05/08 23/05/07 24/05/06 26/05/05 18/05/04 -
Price 4.91 3.06 4.16 3.52 5.70 5.90 5.40 -
P/RPS 9.91 2.49 2.82 2.47 4.20 5.18 4.25 15.14%
P/EPS 45.30 15.49 62.84 13.84 34.09 31.08 22.69 12.20%
EY 2.21 6.46 1.59 7.23 2.93 3.22 4.41 -10.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.94 1.04 0.84 1.10 1.18 1.06 5.47%

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