[PACMAS] YoY TTM Result on 30-Sep-2001 [#3]

Announcement Date
31-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -2.11%
YoY- 293.4%
View:
Show?
TTM Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 201,027 164,237 137,432 237,632 651,375 775,119 1.42%
PBT 50,523 49,877 13,348 571,591 171,559 40,281 -0.23%
Tax -15,974 -12,028 -11,774 -27,242 -33,188 20,148 -
NP 34,549 37,849 1,574 544,349 138,371 60,429 0.58%
-
NP to SH 34,549 37,849 1,574 544,349 138,371 50,706 0.40%
-
Tax Rate 31.62% 24.12% 88.21% 4.77% 19.34% -50.02% -
Total Cost 166,478 126,388 135,858 -306,717 513,004 714,690 1.54%
-
Net Worth 858,929 855,094 683,323 1,343,589 683,617 860,062 0.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 25,643 17,095 58,017 23,898 34,665 - -100.00%
Div Payout % 74.22% 45.17% 3,685.97% 4.39% 25.05% - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 858,929 855,094 683,323 1,343,589 683,617 860,062 0.00%
NOSH 171,101 171,018 170,830 682,025 341,808 338,607 0.72%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 17.19% 23.05% 1.15% 229.07% 21.24% 7.80% -
ROE 4.02% 4.43% 0.23% 40.51% 20.24% 5.90% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 117.49 96.03 80.45 34.84 190.57 228.91 0.70%
EPS 20.19 22.13 0.92 79.81 40.48 14.97 -0.31%
DPS 15.00 10.00 33.96 3.50 10.00 0.00 -100.00%
NAPS 5.02 5.00 4.00 1.97 2.00 2.54 -0.71%
Adjusted Per Share Value based on latest NOSH - 682,025
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 117.57 96.05 80.37 138.97 380.94 453.31 1.42%
EPS 20.21 22.14 0.92 318.35 80.92 29.65 0.40%
DPS 15.00 10.00 33.93 13.98 20.27 0.00 -100.00%
NAPS 5.0233 5.0009 3.9963 7.8577 3.998 5.0299 0.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 5.95 4.98 2.89 6.64 12.72 0.00 -
P/RPS 5.06 5.19 3.59 19.06 6.67 0.00 -100.00%
P/EPS 29.47 22.50 313.66 8.32 31.42 0.00 -100.00%
EY 3.39 4.44 0.32 12.02 3.18 0.00 -100.00%
DY 2.52 2.01 11.75 0.53 0.79 0.00 -100.00%
P/NAPS 1.19 1.00 0.72 3.37 6.36 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 03/11/04 29/10/03 30/10/02 31/10/01 30/10/00 - -
Price 6.15 6.00 2.91 3.42 12.40 0.00 -
P/RPS 5.23 6.25 3.62 9.82 6.51 0.00 -100.00%
P/EPS 30.46 27.11 315.83 4.28 30.63 0.00 -100.00%
EY 3.28 3.69 0.32 23.34 3.26 0.00 -100.00%
DY 2.44 1.67 11.67 1.02 0.81 0.00 -100.00%
P/NAPS 1.23 1.20 0.73 1.74 6.20 0.00 -100.00%

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