[PCCS] QoQ Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
23-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 19.77%
YoY- 29.18%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 475,464 408,131 449,777 477,630 435,592 304,567 310,302 32.94%
PBT 26,680 13,486 13,338 18,860 16,244 1,077 11,254 77.88%
Tax -3,504 -2,400 -1,885 -2,978 -2,984 -1,378 -1,254 98.51%
NP 23,176 11,086 11,453 15,882 13,260 -301 10,000 75.21%
-
NP to SH 22,448 11,086 11,453 15,882 13,260 -301 10,000 71.52%
-
Tax Rate 13.13% 17.80% 14.13% 15.79% 18.37% 127.95% 11.14% -
Total Cost 452,288 397,045 438,324 461,748 422,332 304,868 300,302 31.42%
-
Net Worth 128,841 123,190 120,680 120,021 105,509 112,524 110,898 10.52%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 2,400 - - - - - -
Div Payout % - 21.66% - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 128,841 123,190 120,680 120,021 105,509 112,524 110,898 10.52%
NOSH 60,021 60,019 60,027 60,022 60,054 60,270 60,000 0.02%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.87% 2.72% 2.55% 3.33% 3.04% -0.10% 3.22% -
ROE 17.42% 9.00% 9.49% 13.23% 12.57% -0.27% 9.02% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 792.16 680.00 749.28 795.75 725.33 505.34 517.17 32.91%
EPS 37.40 18.47 19.08 26.46 22.08 -0.50 16.67 71.46%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1466 2.0525 2.0104 1.9996 1.7569 1.867 1.8483 10.49%
Adjusted Per Share Value based on latest NOSH - 59,987
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 213.19 183.00 201.67 214.16 195.31 136.56 139.14 32.94%
EPS 10.07 4.97 5.14 7.12 5.95 -0.13 4.48 71.67%
DPS 0.00 1.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5777 0.5524 0.5411 0.5382 0.4731 0.5045 0.4973 10.51%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.92 1.01 1.11 1.01 1.03 1.26 1.35 -
P/RPS 0.12 0.15 0.15 0.13 0.14 0.25 0.26 -40.30%
P/EPS 2.46 5.47 5.82 3.82 4.66 -252.29 8.10 -54.85%
EY 40.65 18.29 17.19 26.20 21.44 -0.40 12.35 121.43%
DY 0.00 3.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.55 0.51 0.59 0.67 0.73 -29.75%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 17/08/05 24/05/05 18/02/05 23/12/04 20/08/04 27/05/04 24/02/04 -
Price 0.95 0.87 1.10 1.04 1.07 1.13 1.37 -
P/RPS 0.12 0.13 0.15 0.13 0.15 0.22 0.26 -40.30%
P/EPS 2.54 4.71 5.77 3.93 4.85 -226.26 8.22 -54.32%
EY 39.37 21.23 17.35 25.44 20.64 -0.44 12.17 118.89%
DY 0.00 4.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.42 0.55 0.52 0.61 0.61 0.74 -29.31%

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