[PACMAS] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
30-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 39.72%
YoY- -95.34%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 155,485 152,480 126,268 108,430 69,764 481,660 554,657 1.36%
PBT 31,939 40,358 39,209 33,123 540,776 115,283 40,193 0.24%
Tax -9,416 -12,938 -10,740 -8,450 -11,483 -35,845 -269 -3.70%
NP 22,523 27,420 28,469 24,673 529,293 79,438 39,924 0.61%
-
NP to SH 21,840 27,420 28,469 24,673 529,293 79,438 39,924 0.64%
-
Tax Rate 29.48% 32.06% 27.39% 25.51% 2.12% 31.09% 0.67% -
Total Cost 132,962 125,060 97,799 83,757 -459,529 402,222 514,733 1.44%
-
Net Worth 854,863 858,157 854,924 684,170 1,347,515 949,839 842,840 -0.01%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - 342,008 - - -
Div Payout % - - - - 64.62% - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 854,863 858,157 854,924 684,170 1,347,515 949,839 842,840 -0.01%
NOSH 170,972 170,947 170,984 171,042 684,017 341,668 341,230 0.73%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 14.49% 17.98% 22.55% 22.75% 758.69% 16.49% 7.20% -
ROE 2.55% 3.20% 3.33% 3.61% 39.28% 8.36% 4.74% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 90.94 89.20 73.85 63.39 10.20 140.97 162.55 0.61%
EPS 12.77 16.04 16.65 14.43 77.38 23.25 11.70 -0.09%
DPS 0.00 0.00 0.00 0.00 50.00 0.00 0.00 -
NAPS 5.00 5.02 5.00 4.00 1.97 2.78 2.47 -0.74%
Adjusted Per Share Value based on latest NOSH - 170,830
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 90.93 89.18 73.85 63.41 40.80 281.69 324.38 1.36%
EPS 12.77 16.04 16.65 14.43 309.55 46.46 23.35 0.64%
DPS 0.00 0.00 0.00 0.00 200.02 0.00 0.00 -
NAPS 4.9995 5.0188 4.9999 4.0013 7.8807 5.555 4.9292 -0.01%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 6.20 5.95 4.98 2.89 6.64 12.72 0.00 -
P/RPS 6.82 6.67 6.74 4.56 65.10 9.02 0.00 -100.00%
P/EPS 48.54 37.09 29.91 20.03 8.58 54.71 0.00 -100.00%
EY 2.06 2.70 3.34 4.99 11.65 1.83 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 7.53 0.00 0.00 -
P/NAPS 1.24 1.19 1.00 0.72 3.37 4.58 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 08/11/05 03/11/04 29/10/03 30/10/02 31/10/01 30/10/00 11/11/99 -
Price 6.15 6.15 6.00 2.91 3.42 12.40 0.00 -
P/RPS 6.76 6.89 8.12 4.59 33.53 8.80 0.00 -100.00%
P/EPS 48.14 38.34 36.04 20.17 4.42 53.33 0.00 -100.00%
EY 2.08 2.61 2.77 4.96 22.63 1.87 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 14.62 0.00 0.00 -
P/NAPS 1.23 1.23 1.20 0.73 1.74 4.46 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