[PCCS] YoY Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 22.01%
YoY- -50.0%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 328,101 355,086 337,333 232,727 207,864 183,520 218,648 6.99%
PBT 14,038 13,749 10,004 8,441 17,700 21,591 24,800 -9.04%
Tax -1,138 -1,336 -1,414 -941 -2,701 -4,814 -8,561 -28.54%
NP 12,900 12,413 8,590 7,500 14,999 16,777 16,239 -3.76%
-
NP to SH 12,669 11,821 8,590 7,500 14,999 16,777 16,239 -4.05%
-
Tax Rate 8.11% 9.72% 14.13% 11.15% 15.26% 22.30% 34.52% -
Total Cost 315,201 342,673 328,743 225,227 192,865 166,743 202,409 7.65%
-
Net Worth 143,067 134,933 120,680 110,897 116,182 105,810 88,866 8.25%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 143,067 134,933 120,680 110,897 116,182 105,810 88,866 8.25%
NOSH 60,014 60,005 60,027 60,000 59,996 60,003 35,998 8.88%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.93% 3.50% 2.55% 3.22% 7.22% 9.14% 7.43% -
ROE 8.86% 8.76% 7.12% 6.76% 12.91% 15.86% 18.27% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 546.71 591.76 561.96 387.88 346.46 305.85 607.38 -1.73%
EPS 21.11 19.70 14.31 12.50 25.00 27.96 45.11 -11.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3839 2.2487 2.0104 1.8483 1.9365 1.7634 2.4686 -0.57%
Adjusted Per Share Value based on latest NOSH - 60,088
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 147.12 159.22 151.26 104.35 93.20 82.29 98.04 6.99%
EPS 5.68 5.30 3.85 3.36 6.73 7.52 7.28 -4.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6415 0.605 0.5411 0.4973 0.5209 0.4744 0.3985 8.25%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.96 0.90 1.11 1.35 1.18 1.49 2.08 -
P/RPS 0.18 0.15 0.20 0.35 0.34 0.49 0.34 -10.05%
P/EPS 4.55 4.57 7.76 10.80 4.72 5.33 4.61 -0.21%
EY 21.99 21.89 12.89 9.26 21.19 18.77 21.69 0.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.55 0.73 0.61 0.84 0.84 -11.62%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 14/03/06 18/02/05 24/02/04 25/02/03 07/02/02 27/02/01 -
Price 1.06 0.98 1.10 1.37 1.12 1.39 2.09 -
P/RPS 0.19 0.17 0.20 0.35 0.32 0.45 0.34 -9.23%
P/EPS 5.02 4.97 7.69 10.96 4.48 4.97 4.63 1.35%
EY 19.92 20.10 13.01 9.12 22.32 20.12 21.58 -1.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.55 0.74 0.58 0.79 0.85 -10.38%

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