[PACMAS] YoY Quarter Result on 31-Mar-2005 [#1]

Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -24.4%
YoY- -20.27%
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 63,013 60,887 57,952 48,657 54,385 38,955 34,780 10.40%
PBT 3,549 15,239 10,505 11,807 15,104 8,262 13,169 -19.61%
Tax -679 -4,124 -3,113 -3,533 -4,926 -2,393 -3,868 -25.15%
NP 2,870 11,115 7,392 8,274 10,178 5,869 9,301 -17.78%
-
NP to SH 2,828 10,875 7,146 8,115 10,178 5,869 9,301 -17.98%
-
Tax Rate 19.13% 27.06% 29.63% 29.92% 32.61% 28.96% 29.37% -
Total Cost 60,143 49,772 50,560 40,383 44,207 33,086 25,479 15.37%
-
Net Worth 683,544 719,870 885,556 855,089 870,689 843,561 824,095 -3.06%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 683,544 719,870 885,556 855,089 870,689 843,561 824,095 -3.06%
NOSH 170,886 170,990 170,956 171,017 171,058 171,107 170,974 -0.00%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 4.55% 18.26% 12.76% 17.00% 18.71% 15.07% 26.74% -
ROE 0.41% 1.51% 0.81% 0.95% 1.17% 0.70% 1.13% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 36.87 35.61 33.90 28.45 31.79 22.77 20.34 10.41%
EPS 1.65 6.36 4.18 4.75 5.95 3.43 5.44 -18.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 4.21 5.18 5.00 5.09 4.93 4.82 -3.05%
Adjusted Per Share Value based on latest NOSH - 171,017
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 36.85 35.61 33.89 28.46 31.81 22.78 20.34 10.40%
EPS 1.65 6.36 4.18 4.75 5.95 3.43 5.44 -18.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9976 4.21 5.179 5.0008 5.0921 4.9334 4.8196 -3.06%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 4.26 3.58 5.90 6.35 6.35 3.80 3.28 -
P/RPS 11.55 10.05 17.40 22.32 19.97 16.69 16.12 -5.39%
P/EPS 257.42 56.29 141.15 133.82 106.72 110.79 60.29 27.34%
EY 0.39 1.78 0.71 0.75 0.94 0.90 1.66 -21.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.85 1.14 1.27 1.25 0.77 0.68 7.84%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 21/05/08 23/05/07 24/05/06 26/05/05 18/05/04 28/05/03 23/05/02 -
Price 4.16 3.52 5.70 5.90 5.40 4.54 3.44 -
P/RPS 11.28 9.89 16.81 20.74 16.98 19.94 16.91 -6.51%
P/EPS 251.37 55.35 136.36 124.34 90.76 132.36 63.24 25.83%
EY 0.40 1.81 0.73 0.80 1.10 0.76 1.58 -20.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.84 1.10 1.18 1.06 0.92 0.71 6.56%

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