[PMETAL] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 4.62%
YoY- 113.76%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 291,495 214,078 109,107 103,378 113,331 84,643 62,409 29.27%
PBT 373,292 6,467 2,288 2,417 2,867 6,057 3,411 118.62%
Tax -8,662 -1,335 -306 -491 -1,966 -3,262 -1,784 30.11%
NP 364,630 5,132 1,982 1,926 901 2,795 1,627 146.35%
-
NP to SH 362,960 4,921 2,014 1,926 901 2,795 1,627 146.16%
-
Tax Rate 2.32% 20.64% 13.37% 20.31% 68.57% 53.86% 52.30% -
Total Cost -73,135 208,946 107,125 101,452 112,430 81,848 60,782 -
-
Net Worth 638,849 204,509 0 127,549 133,272 132,623 123,577 31.47%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 638,849 204,509 0 127,549 133,272 132,623 123,577 31.47%
NOSH 358,904 319,545 192,540 63,774 62,569 61,973 62,099 33.94%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 125.09% 2.40% 1.82% 1.86% 0.80% 3.30% 2.61% -
ROE 56.81% 2.41% 0.00% 1.51% 0.68% 2.11% 1.32% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 81.22 66.99 56.67 162.10 181.13 136.58 100.50 -3.48%
EPS 101.13 1.54 0.63 1.01 1.42 4.51 2.62 83.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 0.64 0.00 2.00 2.13 2.14 1.99 -1.84%
Adjusted Per Share Value based on latest NOSH - 63,774
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 3.54 2.60 1.32 1.25 1.38 1.03 0.76 29.21%
EPS 4.41 0.06 0.02 0.02 0.01 0.03 0.02 145.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0775 0.0248 0.00 0.0155 0.0162 0.0161 0.015 31.46%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.56 0.41 0.30 0.52 0.51 0.39 0.35 -
P/RPS 1.92 0.61 0.53 0.32 0.28 0.29 0.35 32.78%
P/EPS 1.54 26.62 28.68 17.22 35.42 8.65 13.36 -30.22%
EY 64.83 3.76 3.49 5.81 2.82 11.56 7.49 43.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.64 0.00 0.26 0.24 0.18 0.18 30.26%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 22/11/06 17/11/05 23/11/04 05/11/03 03/12/02 28/11/01 -
Price 1.65 0.50 0.28 0.49 0.99 0.38 0.40 -
P/RPS 2.03 0.75 0.49 0.30 0.55 0.28 0.40 31.07%
P/EPS 1.63 32.47 26.77 16.23 68.75 8.43 15.27 -31.11%
EY 61.29 3.08 3.74 6.16 1.45 11.87 6.55 45.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.78 0.00 0.25 0.46 0.18 0.20 29.17%

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