[PACMAS] YoY Quarter Result on 30-Sep-2002 [#3]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
30-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -31.72%
YoY- -47.04%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 54,896 47,022 49,061 38,253 27,489 152,049 169,737 1.20%
PBT 12,429 12,122 15,527 8,583 15,241 35,136 19,144 0.46%
Tax -3,384 -4,200 -3,778 -2,876 -4,465 -12,645 -182 -3.05%
NP 9,045 7,922 11,749 5,707 10,776 22,491 18,962 0.79%
-
NP to SH 8,762 7,922 11,749 5,707 10,776 22,491 18,962 0.82%
-
Tax Rate 27.23% 34.65% 24.33% 33.51% 29.30% 35.99% 0.95% -
Total Cost 45,851 39,100 37,312 32,546 16,713 129,558 150,775 1.27%
-
Net Worth 855,009 858,929 855,094 683,323 1,343,589 950,227 836,359 -0.02%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 855,009 858,929 855,094 683,323 1,343,589 950,227 836,359 -0.02%
NOSH 171,001 171,101 171,018 170,830 682,025 341,808 338,607 0.72%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 16.48% 16.85% 23.95% 14.92% 39.20% 14.79% 11.17% -
ROE 1.02% 0.92% 1.37% 0.84% 0.80% 2.37% 2.27% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 32.10 27.48 28.69 22.39 4.03 44.48 50.13 0.47%
EPS 5.12 4.63 6.87 3.34 1.58 6.58 5.60 0.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.00 5.02 5.00 4.00 1.97 2.78 2.47 -0.74%
Adjusted Per Share Value based on latest NOSH - 170,830
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 32.10 27.50 28.69 22.37 16.08 88.92 99.27 1.20%
EPS 5.12 4.63 6.87 3.34 6.30 13.15 11.09 0.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0004 5.0233 5.0009 3.9963 7.8577 5.5572 4.8913 -0.02%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 6.20 5.95 4.98 2.89 6.64 12.72 0.00 -
P/RPS 19.31 21.65 17.36 12.91 164.74 28.59 0.00 -100.00%
P/EPS 121.00 128.51 72.49 86.51 420.25 193.31 0.00 -100.00%
EY 0.83 0.78 1.38 1.16 0.24 0.52 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.19 1.00 0.72 3.37 4.58 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 08/11/05 03/11/04 29/10/03 30/10/02 31/10/01 30/10/00 11/11/99 -
Price 6.15 6.15 6.00 2.91 3.42 12.40 0.00 -
P/RPS 19.16 22.38 20.92 13.00 84.85 27.88 0.00 -100.00%
P/EPS 120.03 132.83 87.34 87.11 216.46 188.45 0.00 -100.00%
EY 0.83 0.75 1.15 1.15 0.46 0.53 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.23 1.20 0.73 1.74 4.46 0.00 -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
Post a Comment