[PACMAS] YoY Quarter Result on 30-Jun-2010 [#2]

Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 109.98%
YoY- 39.04%
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,475 1,963 24,350 64,215 59,541 56,288 51,684 -39.71%
PBT 1,353 449 6,089 9,217 3,826 12,413 9,008 -27.07%
Tax 129,368 9,065 3,746 -2,153 -666 -3,472 -2,622 -
NP 130,721 9,514 9,835 7,064 3,160 8,941 6,386 65.31%
-
NP to SH 130,670 9,299 9,722 6,992 3,130 8,680 6,196 66.14%
-
Tax Rate -9,561.57% -2,018.93% -61.52% 23.36% 17.41% 27.97% 29.11% -
Total Cost -128,246 -7,551 14,515 57,151 56,381 47,347 45,298 -
-
Net Worth 176,118 439,309 565,550 555,598 683,902 707,385 872,917 -23.39%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 411,229 - - - - - - -
Div Payout % 314.71% - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 176,118 439,309 565,550 555,598 683,902 707,385 872,917 -23.39%
NOSH 170,989 170,937 170,861 170,953 170,975 170,866 171,160 -0.01%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5,281.66% 484.67% 40.39% 11.00% 5.31% 15.88% 12.36% -
ROE 74.19% 2.12% 1.72% 1.26% 0.46% 1.23% 0.71% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1.45 1.15 14.25 37.56 34.82 32.94 30.20 -39.68%
EPS 76.42 5.44 5.69 4.09 1.83 5.08 3.62 66.16%
DPS 240.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 2.57 3.31 3.25 4.00 4.14 5.10 -23.38%
Adjusted Per Share Value based on latest NOSH - 170,861
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1.45 1.15 14.24 37.55 34.82 32.92 30.23 -39.69%
EPS 76.42 5.44 5.69 4.09 1.83 5.08 3.62 66.16%
DPS 240.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 2.5692 3.3075 3.2493 3.9997 4.137 5.1051 -23.39%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.05 3.81 4.55 3.00 4.12 3.36 6.35 -
P/RPS 72.54 331.77 31.93 7.99 11.83 10.20 21.03 22.89%
P/EPS 1.37 70.04 79.96 73.35 225.05 66.14 175.41 -55.42%
EY 72.78 1.43 1.25 1.36 0.44 1.51 0.57 124.23%
DY 229.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.48 1.37 0.92 1.03 0.81 1.25 -3.32%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 22/08/11 25/08/10 25/08/09 26/08/08 13/08/07 23/08/06 -
Price 0.31 3.42 4.70 3.70 4.00 3.42 6.20 -
P/RPS 21.42 297.81 32.98 9.85 11.49 10.38 20.53 0.70%
P/EPS 0.41 62.87 82.60 90.46 218.50 67.32 171.27 -63.39%
EY 246.52 1.59 1.21 1.11 0.46 1.49 0.58 173.94%
DY 775.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 1.33 1.42 1.14 1.00 0.83 1.22 -20.83%

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