[PACMAS] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
29-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 8.28%
YoY- 105.87%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 57,615 54,896 47,022 49,061 38,253 27,489 152,049 -14.92%
PBT 14,577 12,429 12,122 15,527 8,583 15,241 35,136 -13.63%
Tax -3,359 -3,384 -4,200 -3,778 -2,876 -4,465 -12,645 -19.81%
NP 11,218 9,045 7,922 11,749 5,707 10,776 22,491 -10.94%
-
NP to SH 11,024 8,762 7,922 11,749 5,707 10,776 22,491 -11.20%
-
Tax Rate 23.04% 27.23% 34.65% 24.33% 33.51% 29.30% 35.99% -
Total Cost 46,397 45,851 39,100 37,312 32,546 16,713 129,558 -15.72%
-
Net Worth 883,629 855,009 858,929 855,094 683,323 1,343,589 950,227 -1.20%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 883,629 855,009 858,929 855,094 683,323 1,343,589 950,227 -1.20%
NOSH 170,914 171,001 171,101 171,018 170,830 682,025 341,808 -10.90%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 19.47% 16.48% 16.85% 23.95% 14.92% 39.20% 14.79% -
ROE 1.25% 1.02% 0.92% 1.37% 0.84% 0.80% 2.37% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 33.71 32.10 27.48 28.69 22.39 4.03 44.48 -4.51%
EPS 6.45 5.12 4.63 6.87 3.34 1.58 6.58 -0.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.17 5.00 5.02 5.00 4.00 1.97 2.78 10.88%
Adjusted Per Share Value based on latest NOSH - 171,018
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 33.70 32.10 27.50 28.69 22.37 16.08 88.92 -14.92%
EPS 6.45 5.12 4.63 6.87 3.34 6.30 13.15 -11.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1677 5.0004 5.0233 5.0009 3.9963 7.8577 5.5572 -1.20%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 6.15 6.20 5.95 4.98 2.89 6.64 12.72 -
P/RPS 18.24 19.31 21.65 17.36 12.91 164.74 28.59 -7.21%
P/EPS 95.35 121.00 128.51 72.49 86.51 420.25 193.31 -11.10%
EY 1.05 0.83 0.78 1.38 1.16 0.24 0.52 12.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.24 1.19 1.00 0.72 3.37 4.58 -20.11%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 16/11/06 08/11/05 03/11/04 29/10/03 30/10/02 31/10/01 30/10/00 -
Price 6.20 6.15 6.15 6.00 2.91 3.42 12.40 -
P/RPS 18.39 19.16 22.38 20.92 13.00 84.85 27.88 -6.69%
P/EPS 96.12 120.03 132.83 87.34 87.11 216.46 188.45 -10.60%
EY 1.04 0.83 0.75 1.15 1.15 0.46 0.53 11.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.23 1.23 1.20 0.73 1.74 4.46 -19.64%

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