[PACMAS] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
18-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -71.41%
YoY- 73.42%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 60,887 57,952 48,657 54,385 38,955 34,780 33,996 10.19%
PBT 15,239 10,505 11,807 15,104 8,262 13,169 512,464 -44.32%
Tax -4,124 -3,113 -3,533 -4,926 -2,393 -3,868 -3,261 3.98%
NP 11,115 7,392 8,274 10,178 5,869 9,301 509,203 -47.11%
-
NP to SH 10,875 7,146 8,115 10,178 5,869 9,301 509,203 -47.31%
-
Tax Rate 27.06% 29.63% 29.92% 32.61% 28.96% 29.37% 0.64% -
Total Cost 49,772 50,560 40,383 44,207 33,086 25,479 -475,207 -
-
Net Worth 719,870 885,556 855,089 870,689 843,561 824,095 1,449,980 -11.01%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 719,870 885,556 855,089 870,689 843,561 824,095 1,449,980 -11.01%
NOSH 170,990 170,956 171,017 171,058 171,107 170,974 341,976 -10.90%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 18.26% 12.76% 17.00% 18.71% 15.07% 26.74% 1,497.83% -
ROE 1.51% 0.81% 0.95% 1.17% 0.70% 1.13% 35.12% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 35.61 33.90 28.45 31.79 22.77 20.34 9.94 23.68%
EPS 6.36 4.18 4.75 5.95 3.43 5.44 148.90 -40.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.21 5.18 5.00 5.09 4.93 4.82 4.24 -0.11%
Adjusted Per Share Value based on latest NOSH - 171,058
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 35.61 33.89 28.46 31.81 22.78 20.34 19.88 10.19%
EPS 6.36 4.18 4.75 5.95 3.43 5.44 297.80 -47.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.21 5.179 5.0008 5.0921 4.9334 4.8196 8.4799 -11.01%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 3.58 5.90 6.35 6.35 3.80 3.28 13.68 -
P/RPS 10.05 17.40 22.32 19.97 16.69 16.12 137.61 -35.33%
P/EPS 56.29 141.15 133.82 106.72 110.79 60.29 9.19 35.24%
EY 1.78 0.71 0.75 0.94 0.90 1.66 10.88 -26.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.14 1.27 1.25 0.77 0.68 3.23 -19.94%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 23/05/07 24/05/06 26/05/05 18/05/04 28/05/03 23/05/02 14/05/01 -
Price 3.52 5.70 5.90 5.40 4.54 3.44 16.16 -
P/RPS 9.89 16.81 20.74 16.98 19.94 16.91 162.56 -37.27%
P/EPS 55.35 136.36 124.34 90.76 132.36 63.24 10.85 31.18%
EY 1.81 0.73 0.80 1.10 0.76 1.58 9.21 -23.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.10 1.18 1.06 0.92 0.71 3.81 -22.26%

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