[PCCS] YoY Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock

[PCCS] PCCS GROUP BHD

Announcement Date

28-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Mar-2010

Quarter

30-Jun-2009 [#1]

Profit Trend

QoQ- 138.3%

YoY- 779.23%

Quarter Report

Quaterly Result 30 June 2009.pdf

Latest QR

Upcoming QR

PCCS's Result

PCCS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Cumulative Result
Revenue	93,166	103,868	108,779	153,795	157,698	114,234	102,272	-1.54%
YoY %	-10.30%	-4.51%	-29.27%	-2.47%	38.05%	11.70%	-	-
Horiz. %	91.10%	101.56%	106.36%	150.38%	154.19%	111.70%	100.00%	-
PBT	2,750	2,125	1,978	7,175	1,092	861	2,647	0.63%
YoY %	29.41%	7.43%	-72.43%	557.05%	26.83%	-67.47%	-	-
Horiz. %	103.89%	80.28%	74.73%	271.06%	41.25%	32.53%	100.00%	-
Tax	-969	-185	189	-574	-334	-347	-551	9.85%
YoY %	-423.78%	-197.88%	132.93%	-71.86%	3.75%	37.02%	-	-
Horiz. %	175.86%	33.58%	-34.30%	104.17%	60.62%	62.98%	100.00%	-
NP	1,781	1,940	2,167	6,601	758	514	2,096	-2.67%
YoY %	-8.20%	-10.48%	-67.17%	770.84%	47.47%	-75.48%	-	-
Horiz. %	84.97%	92.56%	103.39%	314.93%	36.16%	24.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,781	1,940	2,177	6,603	751	435	1,975	-1.70%
YoY %	-8.20%	-10.89%	-67.03%	779.23%	72.64%	-77.97%	-	-
Horiz. %	90.18%	98.23%	110.23%	334.33%	38.03%	22.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.24%	8.71%	-9.56%	8.00%	30.59%	40.30%	20.82%	-
YoY %	304.59%	191.11%	-219.50%	-73.85%	-24.09%	93.56%	-	-
Horiz. %	169.26%	41.83%	-45.92%	38.42%	146.93%	193.56%	100.00%	-
Total Cost	91,385	101,928	106,612	147,194	156,940	113,720	100,176	-1.51%
YoY %	-10.34%	-4.39%	-27.57%	-6.21%	38.01%	13.52%	-	-
Horiz. %	91.22%	101.75%	106.42%	146.94%	156.66%	113.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	123,548	118,532	125,886	127,365	131,809	133,937	135,224	-1.49%
YoY %	4.23%	-5.84%	-1.16%	-3.37%	-1.59%	-0.95%	-	-
Horiz. %	91.37%	87.66%	93.09%	94.19%	97.47%	99.05%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	123,548	118,532	125,886	127,365	131,809	133,937	135,224	-1.49%
YoY %	4.23%	-5.84%	-1.16%	-3.37%	-1.59%	-0.95%	-	-
Horiz. %	91.37%	87.66%	93.09%	94.19%	97.47%	99.05%	100.00%	-
NOSH	59,966	60,061	60,304	60,027	60,080	60,416	60,030	-0.01%
YoY %	-0.16%	-0.40%	0.46%	-0.09%	-0.56%	0.64%	-	-
Horiz. %	99.89%	100.05%	100.46%	100.00%	100.08%	100.64%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	1.91%	1.87%	1.99%	4.29%	0.48%	0.45%	2.05%	-
YoY %	2.14%	-6.03%	-53.61%	793.75%	6.67%	-78.05%	-	-
Horiz. %	93.17%	91.22%	97.07%	209.27%	23.41%	21.95%	100.00%	-
ROE	1.44%	1.64%	1.73%	5.18%	0.57%	0.32%	1.46%	-
YoY %	-12.20%	-5.20%	-66.60%	808.77%	78.12%	-78.08%	-	-
Horiz. %	98.63%	112.33%	118.49%	354.79%	39.04%	21.92%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	155.36	172.93	180.38	256.21	262.48	189.08	170.37	-1.52%
YoY %	-10.16%	-4.13%	-29.60%	-2.39%	38.82%	10.98%	-	-
Horiz. %	91.19%	101.50%	105.88%	150.38%	154.06%	110.98%	100.00%	-
EPS	2.97	3.23	3.61	11.00	1.25	0.72	3.29	-1.68%
YoY %	-8.05%	-10.53%	-67.18%	780.00%	73.61%	-78.12%	-	-
Horiz. %	90.27%	98.18%	109.73%	334.35%	37.99%	21.88%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.0603	1.9735	2.0875	2.1218	2.1939	2.2169	2.2526	-1.47%
YoY %	4.40%	-5.46%	-1.62%	-3.29%	-1.04%	-1.58%	-	-
Horiz. %	91.46%	87.61%	92.67%	94.19%	97.39%	98.42%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 60,027
RPS	41.77	46.57	48.78	68.96	70.71	51.22	45.86	-1.54%
YoY %	-10.31%	-4.53%	-29.26%	-2.47%	38.05%	11.69%	-	-
Horiz. %	91.08%	101.55%	106.37%	150.37%	154.19%	111.69%	100.00%	-
EPS	0.80	0.87	0.98	2.96	0.34	0.20	0.89	-1.75%
YoY %	-8.05%	-11.22%	-66.89%	770.59%	70.00%	-77.53%	-	-
Horiz. %	89.89%	97.75%	110.11%	332.58%	38.20%	22.47%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.554	0.5315	0.5645	0.5711	0.591	0.6006	0.6063	-1.49%
YoY %	4.23%	-5.85%	-1.16%	-3.37%	-1.60%	-0.94%	-	-
Horiz. %	91.37%	87.66%	93.11%	94.19%	97.48%	99.06%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	0.55	0.43	0.55	0.39	0.68	0.96	0.94	-
P/RPS	0.35	0.25	0.30	0.15	0.26	0.51	0.55	-7.24%
YoY %	40.00%	-16.67%	100.00%	-42.31%	-49.02%	-7.27%	-	-
Horiz. %	63.64%	45.45%	54.55%	27.27%	47.27%	92.73%	100.00%	-
P/EPS	18.52	13.31	15.24	3.55	54.40	133.33	28.57	-6.96%
YoY %	39.14%	-12.66%	329.30%	-93.47%	-59.20%	366.68%	-	-
Horiz. %	64.82%	46.59%	53.34%	12.43%	190.41%	466.68%	100.00%	-
EY	5.40	7.51	6.56	28.21	1.84	0.75	3.50	7.48%
YoY %	-28.10%	14.48%	-76.75%	1,433.15%	145.33%	-78.57%	-	-
Horiz. %	154.29%	214.57%	187.43%	806.00%	52.57%	21.43%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.27	0.22	0.26	0.18	0.31	0.43	0.42	-7.09%
YoY %	22.73%	-15.38%	44.44%	-41.94%	-27.91%	2.38%	-	-
Horiz. %	64.29%	52.38%	61.90%	42.86%	73.81%	102.38%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	28/08/12	24/08/11	24/08/10	28/08/09	27/08/08	24/08/07	22/08/06	-
Price	0.44	0.51	0.65	0.72	0.66	0.94	1.02	-
P/RPS	0.28	0.29	0.36	0.28	0.25	0.50	0.60	-11.91%
YoY %	-3.45%	-19.44%	28.57%	12.00%	-50.00%	-16.67%	-	-
Horiz. %	46.67%	48.33%	60.00%	46.67%	41.67%	83.33%	100.00%	-
P/EPS	14.81	15.79	18.01	6.55	52.80	130.56	31.00	-11.57%
YoY %	-6.21%	-12.33%	174.96%	-87.59%	-59.56%	321.16%	-	-
Horiz. %	47.77%	50.94%	58.10%	21.13%	170.32%	421.16%	100.00%	-
EY	6.75	6.33	5.55	15.28	1.89	0.77	3.23	13.05%
YoY %	6.64%	14.05%	-63.68%	708.47%	145.45%	-76.16%	-	-
Horiz. %	208.98%	195.98%	171.83%	473.07%	58.51%	23.84%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.21	0.26	0.31	0.34	0.30	0.42	0.45	-11.91%
YoY %	-19.23%	-16.13%	-8.82%	13.33%	-28.57%	-6.67%	-	-
Horiz. %	46.67%	57.78%	68.89%	75.56%	66.67%	93.33%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos