[PACMAS] YoY Cumulative Quarter Result on 30-Sep-2001 [#3]

Announcement Date
31-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 2.08%
YoY- 566.3%
View:
Show?
Cumulative Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 152,480 126,268 108,430 69,764 481,660 554,657 829,311 1.81%
PBT 40,358 39,209 33,123 540,776 115,283 40,193 27,348 -0.41%
Tax -12,938 -10,740 -8,450 -11,483 -35,845 -269 -21,466 0.53%
NP 27,420 28,469 24,673 529,293 79,438 39,924 5,882 -1.62%
-
NP to SH 27,420 28,469 24,673 529,293 79,438 39,924 5,882 -1.62%
-
Tax Rate 32.06% 27.39% 25.51% 2.12% 31.09% 0.67% 78.49% -
Total Cost 125,060 97,799 83,757 -459,529 402,222 514,733 823,429 2.02%
-
Net Worth 858,157 854,924 684,170 1,347,515 949,839 842,840 813,099 -0.05%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - 342,008 - - - -
Div Payout % - - - 64.62% - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 858,157 854,924 684,170 1,347,515 949,839 842,840 813,099 -0.05%
NOSH 170,947 170,984 171,042 684,017 341,668 341,230 345,999 0.75%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 17.98% 22.55% 22.75% 758.69% 16.49% 7.20% 0.71% -
ROE 3.20% 3.33% 3.61% 39.28% 8.36% 4.74% 0.72% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 89.20 73.85 63.39 10.20 140.97 162.55 239.69 1.05%
EPS 16.04 16.65 14.43 77.38 23.25 11.70 1.70 -2.35%
DPS 0.00 0.00 0.00 50.00 0.00 0.00 0.00 -
NAPS 5.02 5.00 4.00 1.97 2.78 2.47 2.35 -0.80%
Adjusted Per Share Value based on latest NOSH - 682,025
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 89.18 73.85 63.41 40.80 281.69 324.38 485.01 1.81%
EPS 16.04 16.65 14.43 309.55 46.46 23.35 3.44 -1.62%
DPS 0.00 0.00 0.00 200.02 0.00 0.00 0.00 -
NAPS 5.0188 4.9999 4.0013 7.8807 5.555 4.9292 4.7553 -0.05%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 5.95 4.98 2.89 6.64 12.72 0.00 0.00 -
P/RPS 6.67 6.74 4.56 65.10 9.02 0.00 0.00 -100.00%
P/EPS 37.09 29.91 20.03 8.58 54.71 0.00 0.00 -100.00%
EY 2.70 3.34 4.99 11.65 1.83 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 7.53 0.00 0.00 0.00 -
P/NAPS 1.19 1.00 0.72 3.37 4.58 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 03/11/04 29/10/03 30/10/02 31/10/01 30/10/00 11/11/99 - -
Price 6.15 6.00 2.91 3.42 12.40 0.00 0.00 -
P/RPS 6.89 8.12 4.59 33.53 8.80 0.00 0.00 -100.00%
P/EPS 38.34 36.04 20.17 4.42 53.33 0.00 0.00 -100.00%
EY 2.61 2.77 4.96 22.63 1.87 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 14.62 0.00 0.00 0.00 -
P/NAPS 1.23 1.20 0.73 1.74 4.46 0.00 0.00 -100.00%

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