[PCCS] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -18.66%
YoY- -50.0%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 437,468 473,448 449,777 310,302 277,152 244,693 291,530 6.99%
PBT 18,717 18,332 13,338 11,254 23,600 28,788 33,066 -9.04%
Tax -1,517 -1,781 -1,885 -1,254 -3,601 -6,418 -11,414 -28.55%
NP 17,200 16,550 11,453 10,000 19,998 22,369 21,652 -3.76%
-
NP to SH 16,892 15,761 11,453 10,000 19,998 22,369 21,652 -4.05%
-
Tax Rate 8.10% 9.72% 14.13% 11.14% 15.26% 22.29% 34.52% -
Total Cost 420,268 456,897 438,324 300,302 257,153 222,324 269,878 7.65%
-
Net Worth 143,067 134,933 120,680 110,898 116,182 105,810 88,866 8.25%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 143,067 134,933 120,680 110,898 116,182 105,810 88,866 8.25%
NOSH 60,014 60,005 60,027 60,000 59,996 60,003 35,998 8.88%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.93% 3.50% 2.55% 3.22% 7.22% 9.14% 7.43% -
ROE 11.81% 11.68% 9.49% 9.02% 17.21% 21.14% 24.36% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 728.94 789.01 749.28 517.17 461.95 407.80 809.84 -1.73%
EPS 28.15 26.27 19.08 16.67 33.33 37.28 60.15 -11.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3839 2.2487 2.0104 1.8483 1.9365 1.7634 2.4686 -0.57%
Adjusted Per Share Value based on latest NOSH - 60,088
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 196.16 212.29 201.67 139.14 124.27 109.72 130.72 6.99%
EPS 7.57 7.07 5.14 4.48 8.97 10.03 9.71 -4.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6415 0.605 0.5411 0.4973 0.5209 0.4744 0.3985 8.25%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.96 0.90 1.11 1.35 1.18 1.49 2.08 -
P/RPS 0.13 0.11 0.15 0.26 0.26 0.37 0.26 -10.90%
P/EPS 3.41 3.43 5.82 8.10 3.54 4.00 3.46 -0.24%
EY 29.32 29.19 17.19 12.35 28.25 25.02 28.92 0.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.55 0.73 0.61 0.84 0.84 -11.62%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 14/03/06 18/02/05 24/02/04 25/02/03 07/02/02 27/02/01 -
Price 1.06 0.98 1.10 1.37 1.12 1.39 2.09 -
P/RPS 0.15 0.12 0.15 0.26 0.24 0.34 0.26 -8.75%
P/EPS 3.77 3.73 5.77 8.22 3.36 3.73 3.47 1.39%
EY 26.55 26.80 17.35 12.17 29.76 26.82 28.78 -1.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.55 0.74 0.58 0.79 0.85 -10.38%

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