[PACMAS] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 18.24%
YoY- -5.11%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 69,791 169,694 180,235 178,817 167,251 155,485 152,480 -12.20%
PBT 18,812 24,432 12,885 32,791 34,090 31,939 40,358 -11.94%
Tax 4,247 -4,702 -2,720 -9,064 -9,094 -9,416 -12,938 -
NP 23,059 19,730 10,165 23,727 24,996 22,523 27,420 -2.84%
-
NP to SH 22,746 19,500 10,063 23,121 24,366 21,840 27,420 -3.06%
-
Tax Rate -22.58% 19.25% 21.11% 27.64% 26.68% 29.48% 32.06% -
Total Cost 46,732 149,964 170,070 155,090 142,255 132,962 125,060 -15.12%
-
Net Worth 578,056 564,473 684,413 713,125 884,015 854,863 858,157 -6.37%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 578,056 564,473 684,413 713,125 884,015 854,863 858,157 -6.37%
NOSH 171,022 171,052 171,103 171,013 170,989 170,972 170,947 0.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 33.04% 11.63% 5.64% 13.27% 14.95% 14.49% 17.98% -
ROE 3.93% 3.45% 1.47% 3.24% 2.76% 2.55% 3.20% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 40.81 99.21 105.34 104.56 97.81 90.94 89.20 -12.21%
EPS 13.30 11.40 5.89 13.52 14.25 12.77 16.04 -3.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.38 3.30 4.00 4.17 5.17 5.00 5.02 -6.37%
Adjusted Per Share Value based on latest NOSH - 170,622
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 40.82 99.24 105.41 104.58 97.81 90.93 89.18 -12.20%
EPS 13.30 11.40 5.89 13.52 14.25 12.77 16.04 -3.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3807 3.3012 4.0027 4.1706 5.17 4.9995 5.0188 -6.37%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 4.60 3.92 4.18 3.56 6.15 6.20 5.95 -
P/RPS 11.27 3.95 3.97 3.40 6.29 6.82 6.67 9.13%
P/EPS 34.59 34.39 71.07 26.33 43.16 48.54 37.09 -1.15%
EY 2.89 2.91 1.41 3.80 2.32 2.06 2.70 1.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.19 1.05 0.85 1.19 1.24 1.19 2.24%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 24/11/09 18/11/08 15/11/07 16/11/06 08/11/05 03/11/04 -
Price 4.33 3.90 2.64 3.34 6.20 6.15 6.15 -
P/RPS 10.61 3.93 2.51 3.19 6.34 6.76 6.89 7.45%
P/EPS 32.56 34.21 44.89 24.70 43.51 48.14 38.34 -2.68%
EY 3.07 2.92 2.23 4.05 2.30 2.08 2.61 2.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.18 0.66 0.80 1.20 1.23 1.23 0.66%

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