[PCCS] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
18-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -27.88%
YoY- 14.53%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 470,792 475,464 408,131 449,777 477,630 435,592 304,567 33.65%
PBT 20,214 26,680 13,486 13,338 18,860 16,244 1,077 604.99%
Tax -2,412 -3,504 -2,400 -1,885 -2,978 -2,984 -1,378 45.19%
NP 17,802 23,176 11,086 11,453 15,882 13,260 -301 -
-
NP to SH 16,874 22,448 11,086 11,453 15,882 13,260 -301 -
-
Tax Rate 11.93% 13.13% 17.80% 14.13% 15.79% 18.37% 127.95% -
Total Cost 452,990 452,288 397,045 438,324 461,748 422,332 304,868 30.18%
-
Net Worth 130,005 128,841 123,190 120,680 120,021 105,509 112,524 10.09%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 2,400 - - - - -
Div Payout % - - 21.66% - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 130,005 128,841 123,190 120,680 120,021 105,509 112,524 10.09%
NOSH 60,007 60,021 60,019 60,027 60,022 60,054 60,270 -0.29%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 3.78% 4.87% 2.72% 2.55% 3.33% 3.04% -0.10% -
ROE 12.98% 17.42% 9.00% 9.49% 13.23% 12.57% -0.27% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 784.56 792.16 680.00 749.28 795.75 725.33 505.34 34.04%
EPS 28.12 37.40 18.47 19.08 26.46 22.08 -0.50 -
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 2.1665 2.1466 2.0525 2.0104 1.9996 1.7569 1.867 10.41%
Adjusted Per Share Value based on latest NOSH - 60,092
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 211.16 213.26 183.05 201.73 214.23 195.37 136.60 33.65%
EPS 7.57 10.07 4.97 5.14 7.12 5.95 -0.14 -
DPS 0.00 0.00 1.08 0.00 0.00 0.00 0.00 -
NAPS 0.5831 0.5779 0.5525 0.5413 0.5383 0.4732 0.5047 10.09%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.94 0.92 1.01 1.11 1.01 1.03 1.26 -
P/RPS 0.12 0.12 0.15 0.15 0.13 0.14 0.25 -38.66%
P/EPS 3.34 2.46 5.47 5.82 3.82 4.66 -252.29 -
EY 29.91 40.65 18.29 17.19 26.20 21.44 -0.40 -
DY 0.00 0.00 3.96 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.49 0.55 0.51 0.59 0.67 -25.57%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 17/08/05 24/05/05 18/02/05 23/12/04 20/08/04 27/05/04 -
Price 0.96 0.95 0.87 1.10 1.04 1.07 1.13 -
P/RPS 0.12 0.12 0.13 0.15 0.13 0.15 0.22 -33.21%
P/EPS 3.41 2.54 4.71 5.77 3.93 4.85 -226.26 -
EY 29.29 39.37 21.23 17.35 25.44 20.64 -0.44 -
DY 0.00 0.00 4.60 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.42 0.55 0.52 0.61 0.61 -19.55%

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