[PACMAS] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
08-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -28.35%
YoY- 435.09%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 144,573 140,354 139,120 92,877 93,018 131,122 135,984 4.16%
PBT 44,164 49,080 52,676 520,559 721,034 1,051,070 2,049,856 -92.23%
Tax -11,266 -13,762 -15,472 -14,937 -15,310 -14,034 -13,044 -9.29%
NP 32,897 35,318 37,204 505,622 705,724 1,037,036 2,036,812 -93.59%
-
NP to SH 32,897 35,318 37,204 505,622 705,724 1,037,036 2,036,812 -93.59%
-
Tax Rate 25.51% 28.04% 29.37% 2.87% 2.12% 1.34% 0.64% -
Total Cost 111,676 105,036 101,916 -412,745 -612,705 -905,914 -1,900,828 -
-
Net Worth 684,170 832,520 824,095 2,766,479 1,347,515 1,337,162 1,449,980 -39.36%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 347,984 456,011 - - -
Div Payout % - - - 68.82% 64.62% - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 684,170 832,520 824,095 2,766,479 1,347,515 1,337,162 1,449,980 -39.36%
NOSH 171,042 170,948 170,974 579,974 684,017 341,985 341,976 -36.96%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 22.75% 25.16% 26.74% 544.40% 758.69% 790.89% 1,497.83% -
ROE 4.81% 4.24% 4.51% 18.28% 52.37% 77.55% 140.47% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 84.52 82.10 81.37 16.01 13.60 38.34 39.76 65.25%
EPS 19.24 20.66 21.76 87.18 103.17 303.24 595.60 -89.83%
DPS 0.00 0.00 0.00 60.00 66.67 0.00 0.00 -
NAPS 4.00 4.87 4.82 4.77 1.97 3.91 4.24 -3.80%
Adjusted Per Share Value based on latest NOSH - 580,171
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 84.55 82.08 81.36 54.32 54.40 76.68 79.53 4.16%
EPS 19.24 20.66 21.76 295.70 412.73 606.49 1,191.19 -93.59%
DPS 0.00 0.00 0.00 203.51 266.69 0.00 0.00 -
NAPS 4.0013 4.8688 4.8196 16.1793 7.8807 7.8202 8.4799 -39.36%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 2.89 3.30 3.28 3.38 6.64 14.16 13.68 -
P/RPS 3.42 4.02 4.03 21.11 48.83 36.93 34.40 -78.50%
P/EPS 15.03 15.97 15.07 3.88 6.44 4.67 2.30 249.13%
EY 6.66 6.26 6.63 25.79 15.54 21.42 43.54 -71.36%
DY 0.00 0.00 0.00 17.75 10.04 0.00 0.00 -
P/NAPS 0.72 0.68 0.68 0.71 3.37 3.62 3.23 -63.20%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/10/02 21/08/02 23/05/02 08/02/02 31/10/01 08/08/01 14/05/01 -
Price 2.91 3.24 3.44 3.34 3.42 7.32 16.16 -
P/RPS 3.44 3.95 4.23 20.86 25.15 19.09 40.64 -80.69%
P/EPS 15.13 15.68 15.81 3.83 3.31 2.41 2.71 214.38%
EY 6.61 6.38 6.33 26.10 30.17 41.43 36.86 -68.16%
DY 0.00 0.00 0.00 17.96 19.49 0.00 0.00 -
P/NAPS 0.73 0.67 0.71 0.70 1.74 1.87 3.81 -66.73%

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