[PMETAL] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 141.06%
YoY- -18.59%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 265,988 205,464 198,928 211,860 157,737 136,865 143,465 10.83%
PBT 6,195 4,558 5,289 8,336 8,371 3,818 9,968 -7.61%
Tax -974 -946 -1,539 -4,561 -3,734 -1,778 -4,323 -21.98%
NP 5,221 3,612 3,750 3,775 4,637 2,040 5,645 -1.29%
-
NP to SH 3,373 3,155 3,750 3,775 4,637 2,040 5,645 -8.22%
-
Tax Rate 15.72% 20.75% 29.10% 54.71% 44.61% 46.57% 43.37% -
Total Cost 260,767 201,852 195,178 208,085 153,100 134,825 137,820 11.20%
-
Net Worth 202,380 127,926 145,550 130,172 130,803 121,531 116,001 9.71%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - 1,859 - - - -
Div Payout % - - - 49.26% - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 202,380 127,926 145,550 130,172 130,803 121,531 116,001 9.71%
NOSH 321,238 63,963 63,559 61,986 61,991 62,006 62,032 31.51%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.96% 1.76% 1.89% 1.78% 2.94% 1.49% 3.93% -
ROE 1.67% 2.47% 2.58% 2.90% 3.55% 1.68% 4.87% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 82.80 321.22 312.98 341.78 254.45 220.73 231.27 -15.72%
EPS 1.05 0.99 5.90 6.09 7.48 3.29 9.10 -30.21%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.63 2.00 2.29 2.10 2.11 1.96 1.87 -16.57%
Adjusted Per Share Value based on latest NOSH - 62,050
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 3.23 2.49 2.41 2.57 1.91 1.66 1.74 10.85%
EPS 0.04 0.04 0.05 0.05 0.06 0.02 0.07 -8.90%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.0245 0.0155 0.0177 0.0158 0.0159 0.0147 0.0141 9.64%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.41 0.43 0.59 0.46 0.46 0.42 0.80 -
P/RPS 0.50 0.13 0.19 0.13 0.18 0.19 0.35 6.12%
P/EPS 39.05 8.72 10.00 7.55 6.15 12.77 8.79 28.20%
EY 2.56 11.47 10.00 13.24 16.26 7.83 11.38 -22.00%
DY 0.00 0.00 0.00 6.52 0.00 0.00 0.00 -
P/NAPS 0.65 0.22 0.26 0.22 0.22 0.21 0.43 7.12%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 24/08/06 30/08/05 25/08/04 26/08/03 28/08/02 28/08/01 23/08/00 -
Price 0.38 0.35 0.53 0.53 0.43 0.42 0.81 -
P/RPS 0.46 0.11 0.17 0.16 0.17 0.19 0.35 4.65%
P/EPS 36.19 7.10 8.98 8.70 5.75 12.77 8.90 26.32%
EY 2.76 14.09 11.13 11.49 17.40 7.83 11.23 -20.84%
DY 0.00 0.00 0.00 5.66 0.00 0.00 0.00 -
P/NAPS 0.60 0.18 0.23 0.25 0.20 0.21 0.43 5.70%

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