[PACMAS] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -71.04%
YoY- 52.18%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 21,166 52,461 63,013 60,887 57,952 48,657 54,385 -14.54%
PBT 5,992 10,427 3,549 15,239 10,505 11,807 15,104 -14.27%
Tax -1,288 -1,984 -679 -4,124 -3,113 -3,533 -4,926 -20.02%
NP 4,704 8,443 2,870 11,115 7,392 8,274 10,178 -12.06%
-
NP to SH 4,630 8,444 2,828 10,875 7,146 8,115 10,178 -12.29%
-
Tax Rate 21.50% 19.03% 19.13% 27.06% 29.63% 29.92% 32.61% -
Total Cost 16,462 44,018 60,143 49,772 50,560 40,383 44,207 -15.17%
-
Net Worth 574,051 558,944 683,544 719,870 885,556 855,089 870,689 -6.70%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 574,051 558,944 683,544 719,870 885,556 855,089 870,689 -6.70%
NOSH 170,848 170,931 170,886 170,990 170,956 171,017 171,058 -0.02%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 22.22% 16.09% 4.55% 18.26% 12.76% 17.00% 18.71% -
ROE 0.81% 1.51% 0.41% 1.51% 0.81% 0.95% 1.17% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 12.39 30.69 36.87 35.61 33.90 28.45 31.79 -14.52%
EPS 2.71 4.94 1.65 6.36 4.18 4.75 5.95 -12.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.36 3.27 4.00 4.21 5.18 5.00 5.09 -6.68%
Adjusted Per Share Value based on latest NOSH - 170,990
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 12.38 30.68 36.85 35.61 33.89 28.46 31.81 -14.54%
EPS 2.71 4.94 1.65 6.36 4.18 4.75 5.95 -12.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3572 3.2689 3.9976 4.21 5.179 5.0008 5.0921 -6.70%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.74 2.44 4.26 3.58 5.90 6.35 6.35 -
P/RPS 30.19 7.95 11.55 10.05 17.40 22.32 19.97 7.12%
P/EPS 138.01 49.39 257.42 56.29 141.15 133.82 106.72 4.37%
EY 0.72 2.02 0.39 1.78 0.71 0.75 0.94 -4.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.75 1.07 0.85 1.14 1.27 1.25 -1.95%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 18/05/10 21/05/09 21/05/08 23/05/07 24/05/06 26/05/05 18/05/04 -
Price 4.91 3.06 4.16 3.52 5.70 5.90 5.40 -
P/RPS 39.63 9.97 11.28 9.89 16.81 20.74 16.98 15.16%
P/EPS 181.18 61.94 251.37 55.35 136.36 124.34 90.76 12.20%
EY 0.55 1.61 0.40 1.81 0.73 0.80 1.10 -10.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.94 1.04 0.84 1.10 1.18 1.06 5.47%

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