[PCCS] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -1.81%
YoY- 178.62%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 348,834 334,528 377,859 413,380 423,198 398,376 304,260 9.53%
PBT -22,460 -36,012 5,369 6,148 7,204 4,536 -4,379 197.11%
Tax -622 -164 -139 -2,678 -2,966 -2,236 -2,559 -61.01%
NP -23,082 -36,176 5,230 3,469 4,238 2,300 -6,938 122.69%
-
NP to SH -23,290 -35,136 4,707 3,318 3,380 1,976 -6,938 124.02%
-
Tax Rate - - 2.59% 43.56% 41.17% 49.29% - -
Total Cost 371,916 370,704 372,629 409,910 418,960 396,076 311,198 12.60%
-
Net Worth 107,681 107,244 108,702 112,136 92,686 97,086 113,839 -3.63%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 107,681 107,244 108,702 112,136 92,686 97,086 113,839 -3.63%
NOSH 60,556 58,287 54,490 57,350 47,875 51,458 60,016 0.59%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -6.62% -10.81% 1.38% 0.84% 1.00% 0.58% -2.28% -
ROE -21.63% -32.76% 4.33% 2.96% 3.65% 2.04% -6.09% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 576.05 573.92 693.44 720.80 883.96 774.17 506.96 8.88%
EPS -38.46 -60.28 8.71 5.79 7.06 3.84 -11.56 122.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7782 1.8399 1.9949 1.9553 1.936 1.8867 1.8968 -4.20%
Adjusted Per Share Value based on latest NOSH - 99,874
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 156.41 150.00 169.43 185.35 189.76 178.63 136.43 9.53%
EPS -10.44 -15.75 2.11 1.49 1.52 0.89 -3.11 124.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4828 0.4809 0.4874 0.5028 0.4156 0.4353 0.5104 -3.63%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.61 0.745 0.485 0.52 0.55 0.42 0.41 -
P/RPS 0.11 0.13 0.07 0.07 0.06 0.05 0.08 23.62%
P/EPS -1.59 -1.24 5.61 8.99 7.79 10.94 -3.55 -41.43%
EY -63.05 -80.91 17.81 11.13 12.84 9.14 -28.20 70.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.40 0.24 0.27 0.28 0.22 0.22 33.63%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 28/08/14 30/05/14 21/02/14 21/11/13 29/08/13 31/05/13 -
Price 0.535 0.735 0.49 0.475 0.445 0.425 0.39 -
P/RPS 0.09 0.13 0.07 0.07 0.05 0.05 0.08 8.16%
P/EPS -1.39 -1.22 5.67 8.21 6.30 11.07 -3.37 -44.55%
EY -71.89 -82.01 17.63 12.18 15.87 9.04 -29.64 80.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.40 0.25 0.24 0.23 0.23 0.21 26.81%

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