[PCCS] QoQ Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
14-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 40.11%
YoY- 37.61%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 218,345 102,272 448,763 355,086 235,396 118,866 408,131 -34.07%
PBT 9,833 2,647 17,292 13,749 10,107 6,670 13,486 -18.97%
Tax -1,490 -551 -2,599 -1,336 -1,206 -876 -2,400 -27.20%
NP 8,343 2,096 14,693 12,413 8,901 5,794 11,086 -17.24%
-
NP to SH 8,216 1,975 14,263 11,821 8,437 5,612 11,086 -18.09%
-
Tax Rate 15.15% 20.82% 15.03% 9.72% 11.93% 13.13% 17.80% -
Total Cost 210,002 100,176 434,070 342,673 226,495 113,072 397,045 -34.57%
-
Net Worth 139,762 135,224 134,481 134,933 130,005 128,841 123,190 8.76%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - 3,000 - - - 2,400 -
Div Payout % - - 21.04% - - - 21.66% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 139,762 135,224 134,481 134,933 130,005 128,841 123,190 8.76%
NOSH 60,014 60,030 60,017 60,005 60,007 60,021 60,019 -0.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.82% 2.05% 3.27% 3.50% 3.78% 4.87% 2.72% -
ROE 5.88% 1.46% 10.61% 8.76% 6.49% 4.36% 9.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 363.82 170.37 747.72 591.76 392.28 198.04 680.00 -34.06%
EPS 13.69 3.29 23.77 19.70 14.06 9.35 18.47 -18.08%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.00 -
NAPS 2.3288 2.2526 2.2407 2.2487 2.1665 2.1466 2.0525 8.77%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 97.93 45.87 201.28 159.26 105.58 53.31 183.05 -34.07%
EPS 3.69 0.89 6.40 5.30 3.78 2.52 4.97 -17.99%
DPS 0.00 0.00 1.35 0.00 0.00 0.00 1.08 -
NAPS 0.6269 0.6065 0.6032 0.6052 0.5831 0.5779 0.5525 8.77%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.98 0.94 1.00 0.90 0.94 0.92 1.01 -
P/RPS 0.27 0.55 0.13 0.15 0.24 0.46 0.15 47.91%
P/EPS 7.16 28.57 4.21 4.57 6.69 9.84 5.47 19.64%
EY 13.97 3.50 23.76 21.89 14.96 10.16 18.29 -16.42%
DY 0.00 0.00 5.00 0.00 0.00 0.00 3.96 -
P/NAPS 0.42 0.42 0.45 0.40 0.43 0.43 0.49 -9.75%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 22/08/06 13/06/06 14/03/06 22/11/05 17/08/05 24/05/05 -
Price 0.96 1.02 0.94 0.98 0.96 0.95 0.87 -
P/RPS 0.26 0.60 0.13 0.17 0.24 0.48 0.13 58.67%
P/EPS 7.01 31.00 3.96 4.97 6.83 10.16 4.71 30.32%
EY 14.26 3.23 25.28 20.10 14.65 9.84 21.23 -23.28%
DY 0.00 0.00 5.32 0.00 0.00 0.00 4.60 -
P/NAPS 0.41 0.45 0.42 0.44 0.44 0.44 0.42 -1.59%

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