[PACMAS] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
08-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 67.0%
YoY- -20.35%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 180,235 178,817 167,251 155,485 152,480 126,268 108,430 8.82%
PBT 12,885 32,791 34,090 31,939 40,358 39,209 33,123 -14.54%
Tax -2,720 -9,064 -9,094 -9,416 -12,938 -10,740 -8,450 -17.20%
NP 10,165 23,727 24,996 22,523 27,420 28,469 24,673 -13.72%
-
NP to SH 10,063 23,121 24,366 21,840 27,420 28,469 24,673 -13.87%
-
Tax Rate 21.11% 27.64% 26.68% 29.48% 32.06% 27.39% 25.51% -
Total Cost 170,070 155,090 142,255 132,962 125,060 97,799 83,757 12.51%
-
Net Worth 684,413 713,125 884,015 854,863 858,157 854,924 684,170 0.00%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 684,413 713,125 884,015 854,863 858,157 854,924 684,170 0.00%
NOSH 171,103 171,013 170,989 170,972 170,947 170,984 171,042 0.00%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 5.64% 13.27% 14.95% 14.49% 17.98% 22.55% 22.75% -
ROE 1.47% 3.24% 2.76% 2.55% 3.20% 3.33% 3.61% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 105.34 104.56 97.81 90.94 89.20 73.85 63.39 8.82%
EPS 5.89 13.52 14.25 12.77 16.04 16.65 14.43 -13.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 4.17 5.17 5.00 5.02 5.00 4.00 0.00%
Adjusted Per Share Value based on latest NOSH - 171,001
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 105.41 104.58 97.81 90.93 89.18 73.85 63.41 8.83%
EPS 5.89 13.52 14.25 12.77 16.04 16.65 14.43 -13.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0027 4.1706 5.17 4.9995 5.0188 4.9999 4.0013 0.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 4.18 3.56 6.15 6.20 5.95 4.98 2.89 -
P/RPS 3.97 3.40 6.29 6.82 6.67 6.74 4.56 -2.28%
P/EPS 71.07 26.33 43.16 48.54 37.09 29.91 20.03 23.47%
EY 1.41 3.80 2.32 2.06 2.70 3.34 4.99 -18.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.85 1.19 1.24 1.19 1.00 0.72 6.48%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 18/11/08 15/11/07 16/11/06 08/11/05 03/11/04 29/10/03 30/10/02 -
Price 2.64 3.34 6.20 6.15 6.15 6.00 2.91 -
P/RPS 2.51 3.19 6.34 6.76 6.89 8.12 4.59 -9.56%
P/EPS 44.89 24.70 43.51 48.14 38.34 36.04 20.17 14.24%
EY 2.23 4.05 2.30 2.08 2.61 2.77 4.96 -12.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.80 1.20 1.23 1.23 1.20 0.73 -1.66%

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