[PCCS] QoQ Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -12.98%
YoY- -36.12%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 435,592 304,567 310,302 312,408 296,032 259,687 277,152 35.21%
PBT 16,244 1,077 11,254 14,256 15,584 18,818 23,600 -22.06%
Tax -2,984 -1,378 -1,254 -1,962 -1,456 -4,825 -3,601 -11.78%
NP 13,260 -301 10,000 12,294 14,128 13,993 19,998 -23.97%
-
NP to SH 13,260 -301 10,000 12,294 14,128 13,993 19,998 -23.97%
-
Tax Rate 18.37% 127.95% 11.14% 13.76% 9.34% 25.64% 15.26% -
Total Cost 422,332 304,868 300,302 300,114 281,904 245,694 257,153 39.24%
-
Net Worth 105,509 112,524 110,898 109,613 109,863 106,609 116,182 -6.22%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - 3,000 - -
Div Payout % - - - - - 21.44% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 105,509 112,524 110,898 109,613 109,863 106,609 116,182 -6.22%
NOSH 60,054 60,270 60,000 60,039 59,966 60,004 59,996 0.06%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.04% -0.10% 3.22% 3.94% 4.77% 5.39% 7.22% -
ROE 12.57% -0.27% 9.02% 11.22% 12.86% 13.13% 17.21% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 725.33 505.34 517.17 520.34 493.67 432.78 461.95 35.12%
EPS 22.08 -0.50 16.67 20.48 23.56 23.30 33.33 -24.02%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.7569 1.867 1.8483 1.8257 1.8321 1.7767 1.9365 -6.28%
Adjusted Per Share Value based on latest NOSH - 59,999
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 195.31 136.56 139.14 140.08 132.74 116.44 124.27 35.21%
EPS 5.95 -0.13 4.48 5.51 6.33 6.27 8.97 -23.96%
DPS 0.00 0.00 0.00 0.00 0.00 1.35 0.00 -
NAPS 0.4731 0.5045 0.4973 0.4915 0.4926 0.478 0.5209 -6.22%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.03 1.26 1.35 1.27 1.21 1.06 1.18 -
P/RPS 0.14 0.25 0.26 0.24 0.25 0.24 0.26 -33.83%
P/EPS 4.66 -252.29 8.10 6.20 5.14 4.55 3.54 20.13%
EY 21.44 -0.40 12.35 16.12 19.47 22.00 28.25 -16.81%
DY 0.00 0.00 0.00 0.00 0.00 4.72 0.00 -
P/NAPS 0.59 0.67 0.73 0.70 0.66 0.60 0.61 -2.19%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 27/05/04 24/02/04 20/11/03 01/10/03 19/05/03 25/02/03 -
Price 1.07 1.13 1.37 1.39 1.27 1.08 1.12 -
P/RPS 0.15 0.22 0.26 0.27 0.26 0.25 0.24 -26.92%
P/EPS 4.85 -226.26 8.22 6.79 5.39 4.63 3.36 27.75%
EY 20.64 -0.44 12.17 14.73 18.55 21.59 29.76 -21.66%
DY 0.00 0.00 0.00 0.00 0.00 4.63 0.00 -
P/NAPS 0.61 0.61 0.74 0.76 0.69 0.61 0.58 3.42%

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