[PCCS] YoY Quarter Result on 31-Mar-2004 [#4]

Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -676.57%
YoY- -1538.87%
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 88,951 93,677 70,798 71,840 53,096 43,935 79,800 1.82%
PBT -6,583 3,543 3,482 -7,364 1,661 118 151 -
Tax 375 -1,263 -986 -437 -2,137 -118 -151 -
NP -6,208 2,280 2,496 -7,801 -476 0 0 -
-
NP to SH -6,796 2,442 2,496 -7,801 -476 -645 -1,782 24.98%
-
Tax Rate - 35.65% 28.32% - 128.66% 100.00% 100.00% -
Total Cost 95,159 91,397 68,302 79,641 53,572 43,935 79,800 2.97%
-
Net Worth 134,609 120,200 120,000 102,193 116,246 102,639 85,082 7.94%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - 3,005 2,400 - - 3,014 1,800 -
Div Payout % - 123.05% 96.15% - - 0.00% 0.00% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 134,609 120,200 120,000 102,193 116,246 102,639 85,082 7.94%
NOSH 59,999 60,100 60,000 60,007 60,253 60,280 36,000 8.88%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -6.98% 2.43% 3.53% -10.86% -0.90% 0.00% 0.00% -
ROE -5.05% 2.03% 2.08% -7.63% -0.41% -0.63% -2.09% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 148.25 155.87 118.00 119.72 88.12 72.88 221.67 -6.48%
EPS -11.32 4.07 4.16 -13.00 -0.79 -1.07 -4.95 14.77%
DPS 0.00 5.00 4.00 0.00 0.00 5.00 5.00 -
NAPS 2.2435 2.00 2.00 1.703 1.9293 1.7027 2.3634 -0.86%
Adjusted Per Share Value based on latest NOSH - 60,007
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 39.88 42.00 31.75 32.21 23.81 19.70 35.78 1.82%
EPS -3.05 1.09 1.12 -3.50 -0.21 -0.29 -0.80 24.97%
DPS 0.00 1.35 1.08 0.00 0.00 1.35 0.81 -
NAPS 0.6036 0.539 0.5381 0.4582 0.5212 0.4602 0.3815 7.94%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.00 1.00 1.01 1.26 1.06 1.50 1.95 -
P/RPS 0.67 0.64 0.86 1.05 1.20 2.06 0.88 -4.44%
P/EPS -8.83 24.61 24.28 -9.69 -134.18 -140.19 -39.39 -22.05%
EY -11.33 4.06 4.12 -10.32 -0.75 -0.71 -2.54 28.28%
DY 0.00 5.00 3.96 0.00 0.00 3.33 2.56 -
P/NAPS 0.45 0.50 0.51 0.74 0.55 0.88 0.83 -9.69%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 13/06/06 24/05/05 27/05/04 19/05/03 28/05/02 30/05/01 -
Price 1.02 0.94 0.87 1.13 1.08 1.47 1.86 -
P/RPS 0.69 0.60 0.74 0.94 1.23 2.02 0.84 -3.22%
P/EPS -9.01 23.13 20.91 -8.69 -136.71 -137.38 -37.58 -21.17%
EY -11.10 4.32 4.78 -11.50 -0.73 -0.73 -2.66 26.87%
DY 0.00 5.32 4.60 0.00 0.00 3.40 2.69 -
P/NAPS 0.45 0.47 0.44 0.66 0.56 0.86 0.79 -8.94%

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