[PMETAL] YoY Quarter Result on 31-Mar-2004 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -71.31%
YoY- 21.9%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
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 300,573 120,521 96,152 85,146 99,766 69,489 62,893 29.76%
PBT 30,713 2,003 2,687 3,026 4,271 3,694 1,310 69.13%
Tax -2,707 -373 -644 -1,117 -2,705 -1,739 -272 46.63%
NP 28,006 1,630 2,043 1,909 1,566 1,955 1,038 73.14%
-
NP to SH 25,161 1,630 2,043 1,909 1,566 1,955 1,038 70.07%
-
Tax Rate 8.81% 18.62% 23.97% 36.91% 63.33% 47.08% 20.76% -
Total Cost 272,567 118,891 94,109 83,237 98,200 67,534 61,855 28.02%
-
Net Worth 260,043 238,813 127,697 145,870 129,365 128,471 120,582 13.65%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 260,043 238,813 127,697 145,870 129,365 128,471 120,582 13.65%
NOSH 351,410 379,069 63,940 63,421 61,897 62,063 62,155 33.45%
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 9.32% 1.35% 2.12% 2.24% 1.57% 2.81% 1.65% -
ROE 9.68% 0.68% 1.60% 1.31% 1.21% 1.52% 0.86% -
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 85.53 31.79 150.59 134.25 161.18 111.96 101.19 -2.76%
EPS 7.16 0.43 0.50 3.01 2.53 3.15 1.67 27.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.63 2.00 2.30 2.09 2.07 1.94 -14.83%
Adjusted Per Share Value based on latest NOSH - 63,421
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 3.65 1.46 1.17 1.03 1.21 0.84 0.76 29.87%
EPS 0.31 0.02 0.02 0.02 0.02 0.02 0.01 77.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0315 0.029 0.0155 0.0177 0.0157 0.0156 0.0146 13.66%
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 1.04 0.42 0.51 0.66 0.38 0.45 0.39 -
P/RPS 1.22 1.32 0.34 0.49 0.24 0.40 0.39 20.92%
P/EPS 14.53 97.67 15.94 21.93 15.02 14.29 23.35 -7.59%
EY 6.88 1.02 6.27 4.56 6.66 7.00 4.28 8.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.67 0.26 0.29 0.18 0.22 0.20 38.45%
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 25/05/05 20/05/04 29/05/03 31/05/02 30/05/01 -
Price 1.66 0.40 0.46 0.59 0.38 0.43 0.40 -
P/RPS 1.94 1.26 0.31 0.44 0.24 0.38 0.40 30.08%
P/EPS 23.18 93.02 14.38 19.60 15.02 13.65 23.95 -0.54%
EY 4.31 1.08 6.96 5.10 6.66 7.33 4.17 0.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 0.63 0.23 0.26 0.18 0.21 0.21 48.34%

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