[PCCS] QoQ Cumulative Quarter Result on 31-Mar-2005 [#4]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 29.06%
YoY- 3783.06%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 355,086 235,396 118,866 408,131 337,333 238,815 108,898 119.41%
PBT 13,749 10,107 6,670 13,486 10,004 9,430 4,061 124.97%
Tax -1,336 -1,206 -876 -2,400 -1,414 -1,489 -746 47.31%
NP 12,413 8,901 5,794 11,086 8,590 7,941 3,315 140.55%
-
NP to SH 11,821 8,437 5,612 11,086 8,590 7,941 3,315 132.86%
-
Tax Rate 9.72% 11.93% 13.13% 17.80% 14.13% 15.79% 18.37% -
Total Cost 342,673 226,495 113,072 397,045 328,743 230,874 105,583 118.73%
-
Net Worth 134,933 130,005 128,841 123,190 120,680 120,021 105,509 17.76%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - 2,400 - - - -
Div Payout % - - - 21.66% - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 134,933 130,005 128,841 123,190 120,680 120,021 105,509 17.76%
NOSH 60,005 60,007 60,021 60,019 60,027 60,022 60,054 -0.05%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.50% 3.78% 4.87% 2.72% 2.55% 3.33% 3.04% -
ROE 8.76% 6.49% 4.36% 9.00% 7.12% 6.62% 3.14% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 591.76 392.28 198.04 680.00 561.96 397.87 181.33 119.54%
EPS 19.70 14.06 9.35 18.47 14.31 13.23 5.52 132.99%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 2.2487 2.1665 2.1466 2.0525 2.0104 1.9996 1.7569 17.83%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 159.22 105.55 53.30 183.00 151.26 107.08 48.83 119.41%
EPS 5.30 3.78 2.52 4.97 3.85 3.56 1.49 132.48%
DPS 0.00 0.00 0.00 1.08 0.00 0.00 0.00 -
NAPS 0.605 0.5829 0.5777 0.5524 0.5411 0.5382 0.4731 17.76%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.90 0.94 0.92 1.01 1.11 1.01 1.03 -
P/RPS 0.15 0.24 0.46 0.15 0.20 0.25 0.57 -58.83%
P/EPS 4.57 6.69 9.84 5.47 7.76 7.63 18.66 -60.75%
EY 21.89 14.96 10.16 18.29 12.89 13.10 5.36 154.84%
DY 0.00 0.00 0.00 3.96 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.43 0.49 0.55 0.51 0.59 -22.77%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 14/03/06 22/11/05 17/08/05 24/05/05 18/02/05 23/12/04 20/08/04 -
Price 0.98 0.96 0.95 0.87 1.10 1.04 1.07 -
P/RPS 0.17 0.24 0.48 0.13 0.20 0.26 0.59 -56.27%
P/EPS 4.97 6.83 10.16 4.71 7.69 7.86 19.38 -59.53%
EY 20.10 14.65 9.84 21.23 13.01 12.72 5.16 146.95%
DY 0.00 0.00 0.00 4.60 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.44 0.42 0.55 0.52 0.61 -19.52%

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