[PACMAS] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 91.57%
YoY- 16.61%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 117,175 109,636 100,589 105,458 77,207 70,177 65,561 10.15%
PBT 27,652 19,513 19,510 28,236 23,682 24,540 525,535 -38.77%
Tax -7,596 -5,735 -6,032 -8,738 -6,962 -6,881 -7,017 1.32%
NP 20,056 13,778 13,478 19,498 16,720 17,659 518,518 -41.83%
-
NP to SH 19,555 13,342 13,078 19,498 16,720 17,659 518,518 -42.07%
-
Tax Rate 27.47% 29.39% 30.92% 30.95% 29.40% 28.04% 1.34% -
Total Cost 97,119 95,858 87,111 85,960 60,487 52,518 -452,957 -
-
Net Worth 707,672 872,361 854,767 862,016 842,838 832,520 1,337,162 -10.05%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 707,672 872,361 854,767 862,016 842,838 832,520 1,337,162 -10.05%
NOSH 170,935 171,051 170,953 171,035 170,961 170,948 341,985 -10.91%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 17.12% 12.57% 13.40% 18.49% 21.66% 25.16% 790.89% -
ROE 2.76% 1.53% 1.53% 2.26% 1.98% 2.12% 38.78% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 68.55 64.10 58.84 61.66 45.16 41.05 19.17 23.64%
EPS 11.44 7.80 7.65 11.40 9.78 10.33 151.62 -34.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.14 5.10 5.00 5.04 4.93 4.87 3.91 0.95%
Adjusted Per Share Value based on latest NOSH - 171,009
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 68.53 64.12 58.83 61.68 45.15 41.04 38.34 10.15%
EPS 11.44 7.80 7.65 11.40 9.78 10.33 303.25 -42.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1387 5.1018 4.999 5.0414 4.9292 4.8688 7.8202 -10.05%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.36 6.35 6.40 5.70 4.70 3.30 14.16 -
P/RPS 4.90 9.91 10.88 9.24 10.41 8.04 73.86 -36.36%
P/EPS 29.37 81.41 83.66 50.00 48.06 31.95 9.34 21.02%
EY 3.40 1.23 1.20 2.00 2.08 3.13 10.71 -17.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.25 1.28 1.13 0.95 0.68 3.62 -22.07%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 13/08/07 23/08/06 29/08/05 19/08/04 27/08/03 21/08/02 08/08/01 -
Price 3.42 6.20 6.20 5.80 5.20 3.24 7.32 -
P/RPS 4.99 9.67 10.54 9.41 11.51 7.89 38.18 -28.75%
P/EPS 29.90 79.49 81.05 50.88 53.17 31.36 4.83 35.48%
EY 3.35 1.26 1.23 1.97 1.88 3.19 20.71 -26.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.22 1.24 1.15 1.05 0.67 1.87 -12.65%

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