[PACMAS] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -60.11%
YoY- -55.81%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 29,669 24,275 53,018 57,681 61,642 57,615 54,896 -9.74%
PBT 4,881 6,731 4,788 5,510 5,139 14,577 12,429 -14.41%
Tax -1,050 1,789 -565 -1,375 -1,468 -3,359 -3,384 -17.71%
NP 3,831 8,520 4,223 4,135 3,671 11,218 9,045 -13.33%
-
NP to SH 3,709 8,394 4,064 4,105 3,566 11,024 8,762 -13.34%
-
Tax Rate 21.51% -26.58% 11.80% 24.95% 28.57% 23.04% 27.23% -
Total Cost 25,838 15,755 48,795 53,546 57,971 46,397 45,851 -9.11%
-
Net Worth 444,396 577,835 563,495 685,714 711,493 883,629 855,009 -10.32%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 444,396 577,835 563,495 685,714 711,493 883,629 855,009 -10.32%
NOSH 170,921 170,957 170,756 171,428 170,622 170,914 171,001 -0.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 12.91% 35.10% 7.97% 7.17% 5.96% 19.47% 16.48% -
ROE 0.83% 1.45% 0.72% 0.60% 0.50% 1.25% 1.02% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 17.36 14.20 31.05 33.65 36.13 33.71 32.10 -9.73%
EPS 2.17 4.91 2.38 2.40 2.09 6.45 5.12 -13.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 3.38 3.30 4.00 4.17 5.17 5.00 -10.32%
Adjusted Per Share Value based on latest NOSH - 170,921
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 17.35 14.20 31.01 33.73 36.05 33.70 32.10 -9.74%
EPS 2.17 4.91 2.38 2.40 2.09 6.45 5.12 -13.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.599 3.3794 3.2955 4.0103 4.161 5.1677 5.0004 -10.32%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 3.02 4.60 3.92 4.18 3.56 6.15 6.20 -
P/RPS 17.40 32.40 12.63 12.42 9.85 18.24 19.31 -1.72%
P/EPS 139.17 93.69 164.71 174.56 170.33 95.35 121.00 2.35%
EY 0.72 1.07 0.61 0.57 0.59 1.05 0.83 -2.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.36 1.19 1.05 0.85 1.19 1.24 -1.10%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 24/11/10 24/11/09 18/11/08 15/11/07 16/11/06 08/11/05 -
Price 3.50 4.33 3.90 2.64 3.34 6.20 6.15 -
P/RPS 20.16 30.49 12.56 7.85 9.24 18.39 19.16 0.85%
P/EPS 161.29 88.19 163.87 110.25 159.81 96.12 120.03 5.04%
EY 0.62 1.13 0.61 0.91 0.63 1.04 0.83 -4.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.28 1.18 0.66 0.80 1.20 1.23 1.56%

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