[PCCS] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 45.08%
YoY- -196.29%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 423,198 398,376 304,260 333,390 309,866 372,664 359,968 11.38%
PBT 7,204 4,536 -4,379 -757 -5,804 11,000 1,901 142.87%
Tax -2,966 -2,236 -2,559 -3,464 -1,882 -3,876 1,279 -
NP 4,238 2,300 -6,938 -4,221 -7,686 7,124 3,180 21.08%
-
NP to SH 3,380 1,976 -6,938 -4,221 -7,686 7,124 3,180 4.14%
-
Tax Rate 41.17% 49.29% - - - 35.24% -67.28% -
Total Cost 418,960 396,076 311,198 337,611 317,552 365,540 356,788 11.29%
-
Net Worth 92,686 97,086 113,839 116,518 117,613 123,548 120,666 -16.11%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 92,686 97,086 113,839 116,518 117,613 123,548 120,666 -16.11%
NOSH 47,875 51,458 60,016 59,962 60,046 59,966 60,039 -13.99%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.00% 0.58% -2.28% -1.27% -2.48% 1.91% 0.88% -
ROE 3.65% 2.04% -6.09% -3.62% -6.53% 5.77% 2.64% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 883.96 774.17 506.96 556.00 516.04 621.46 599.56 29.50%
EPS 7.06 3.84 -11.56 -7.04 -12.80 11.88 5.30 21.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.936 1.8867 1.8968 1.9432 1.9587 2.0603 2.0098 -2.46%
Adjusted Per Share Value based on latest NOSH - 59,911
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 189.76 178.63 136.43 149.49 138.94 167.10 161.41 11.37%
EPS 1.52 0.89 -3.11 -1.89 -3.45 3.19 1.43 4.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4156 0.4353 0.5104 0.5225 0.5274 0.554 0.5411 -16.11%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.55 0.42 0.41 0.46 0.47 0.55 0.48 -
P/RPS 0.06 0.05 0.08 0.08 0.09 0.09 0.08 -17.43%
P/EPS 7.79 10.94 -3.55 -6.53 -3.67 4.63 9.06 -9.56%
EY 12.84 9.14 -28.20 -15.30 -27.23 21.60 11.03 10.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.22 0.22 0.24 0.24 0.27 0.24 10.81%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 29/08/13 31/05/13 27/02/13 30/11/12 28/08/12 31/05/12 -
Price 0.445 0.425 0.39 0.42 0.45 0.44 0.55 -
P/RPS 0.05 0.05 0.08 0.08 0.09 0.07 0.09 -32.39%
P/EPS 6.30 11.07 -3.37 -5.97 -3.52 3.70 10.38 -28.29%
EY 15.87 9.04 -29.64 -16.76 -28.44 27.00 9.63 39.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.21 0.22 0.23 0.21 0.27 -10.12%

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