[PCCS] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -12.98%
YoY- -36.12%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 436,690 470,792 477,630 312,408 276,684 266,212 311,280 5.80%
PBT 19,666 20,214 18,860 14,256 23,186 38,088 36,852 -9.93%
Tax -2,980 -2,412 -2,978 -1,962 -3,942 -8,628 -10,826 -19.33%
NP 16,686 17,802 15,882 12,294 19,244 29,460 26,026 -7.13%
-
NP to SH 16,432 16,874 15,882 12,294 19,244 29,460 26,026 -7.37%
-
Tax Rate 15.15% 11.93% 15.79% 13.76% 17.00% 22.65% 29.38% -
Total Cost 420,004 452,990 461,748 300,114 257,440 236,752 285,254 6.65%
-
Net Worth 139,762 130,005 120,021 109,613 109,923 103,750 86,018 8.42%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 139,762 130,005 120,021 109,613 109,923 103,750 86,018 8.42%
NOSH 60,014 60,007 60,022 60,039 60,024 35,997 35,997 8.88%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.82% 3.78% 3.33% 3.94% 6.96% 11.07% 8.36% -
ROE 11.76% 12.98% 13.23% 11.22% 17.51% 28.39% 30.26% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 727.64 784.56 795.75 520.34 460.95 739.54 864.73 -2.83%
EPS 27.38 28.12 26.46 20.48 32.06 81.84 72.30 -14.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3288 2.1665 1.9996 1.8257 1.8313 2.8822 2.3896 -0.42%
Adjusted Per Share Value based on latest NOSH - 59,999
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 195.81 211.10 214.16 140.08 124.06 119.37 139.57 5.80%
EPS 7.37 7.57 7.12 5.51 8.63 13.21 11.67 -7.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6267 0.5829 0.5382 0.4915 0.4929 0.4652 0.3857 8.42%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.98 0.94 1.01 1.27 1.23 2.25 2.30 -
P/RPS 0.13 0.12 0.13 0.24 0.27 0.30 0.27 -11.46%
P/EPS 3.58 3.34 3.82 6.20 3.84 2.75 3.18 1.99%
EY 27.94 29.91 26.20 16.12 26.07 36.37 31.43 -1.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.51 0.70 0.67 0.78 0.96 -12.86%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 22/11/05 23/12/04 20/11/03 21/11/02 28/11/01 24/11/00 -
Price 0.96 0.96 1.04 1.39 1.20 1.49 2.48 -
P/RPS 0.13 0.12 0.13 0.27 0.26 0.20 0.29 -12.51%
P/EPS 3.51 3.41 3.93 6.79 3.74 1.82 3.43 0.38%
EY 28.52 29.29 25.44 14.73 26.72 54.93 29.15 -0.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.52 0.76 0.66 0.52 1.04 -14.36%

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