[PMETAL] YoY Quarter Result on 30-Jun-2003 [#2]

Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 41.06%
YoY- -17.64%
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 145,467 109,312 92,254 112,094 88,248 73,972 79,191 10.66%
PBT 4,192 1,871 2,263 4,065 4,677 2,508 5,997 -5.79%
Tax -601 -302 -422 -1,856 -1,995 -1,506 -2,807 -22.64%
NP 3,591 1,569 1,841 2,209 2,682 1,002 3,190 1.99%
-
NP to SH 2,004 1,549 1,841 2,209 2,682 1,002 3,190 -7.45%
-
Tax Rate 14.34% 16.14% 18.65% 45.66% 42.66% 60.05% 46.81% -
Total Cost 141,876 107,743 90,413 109,885 85,566 72,970 76,001 10.95%
-
Net Worth 200,399 127,728 145,375 130,306 130,995 121,229 116,056 9.52%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - 1,269 1,861 - - 930 -
Div Payout % - - 68.97% 84.27% - - 29.18% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 200,399 127,728 145,375 130,306 130,995 121,229 116,056 9.52%
NOSH 318,095 63,864 63,482 62,050 62,083 61,851 62,062 31.29%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.47% 1.44% 2.00% 1.97% 3.04% 1.35% 4.03% -
ROE 1.00% 1.21% 1.27% 1.70% 2.05% 0.83% 2.75% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 45.73 171.16 145.32 180.65 142.14 119.60 127.60 -15.71%
EPS 0.63 0.48 2.90 3.56 4.32 1.62 5.14 -29.50%
DPS 0.00 0.00 2.00 3.00 0.00 0.00 1.50 -
NAPS 0.63 2.00 2.29 2.10 2.11 1.96 1.87 -16.57%
Adjusted Per Share Value based on latest NOSH - 62,050
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 1.77 1.33 1.12 1.36 1.07 0.90 0.96 10.72%
EPS 0.02 0.02 0.02 0.03 0.03 0.01 0.04 -10.90%
DPS 0.00 0.00 0.02 0.02 0.00 0.00 0.01 -
NAPS 0.0243 0.0155 0.0176 0.0158 0.0159 0.0147 0.0141 9.49%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.41 0.43 0.59 0.46 0.46 0.42 0.80 -
P/RPS 0.90 0.25 0.41 0.25 0.32 0.35 0.63 6.12%
P/EPS 65.08 17.73 20.34 12.92 10.65 25.93 15.56 26.91%
EY 1.54 5.64 4.92 7.74 9.39 3.86 6.43 -21.18%
DY 0.00 0.00 3.39 6.52 0.00 0.00 1.87 -
P/NAPS 0.65 0.22 0.26 0.22 0.22 0.21 0.43 7.12%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 24/08/06 30/08/05 25/08/04 26/08/03 28/08/02 28/08/01 23/08/00 -
Price 0.38 0.35 0.53 0.53 0.43 0.42 0.81 -
P/RPS 0.83 0.20 0.36 0.29 0.30 0.35 0.63 4.70%
P/EPS 60.32 14.43 18.28 14.89 9.95 25.93 15.76 25.05%
EY 1.66 6.93 5.47 6.72 10.05 3.86 6.35 -20.02%
DY 0.00 0.00 3.77 5.66 0.00 0.00 1.85 -
P/NAPS 0.60 0.18 0.23 0.25 0.20 0.21 0.43 5.70%

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