[PMETAL] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
03-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 60.28%
YoY- 102.67%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 211,860 99,766 355,708 242,380 157,737 69,489 303,252 -21.31%
PBT 8,336 4,271 21,174 14,428 8,371 3,694 12,773 -24.81%
Tax -4,561 -2,705 -11,163 -6,996 -3,734 -1,739 -5,730 -14.14%
NP 3,775 1,566 10,011 7,432 4,637 1,955 7,043 -34.09%
-
NP to SH 3,775 1,566 10,011 7,432 4,637 1,955 7,043 -34.09%
-
Tax Rate 54.71% 63.33% 52.72% 48.49% 44.61% 47.08% 44.86% -
Total Cost 208,085 98,200 345,697 234,948 153,100 67,534 296,209 -21.02%
-
Net Worth 130,172 129,365 128,393 132,758 130,803 128,471 125,856 2.27%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 1,859 - 1,860 930 - - - -
Div Payout % 49.26% - 18.59% 12.52% - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 130,172 129,365 128,393 132,758 130,803 128,471 125,856 2.27%
NOSH 61,986 61,897 62,026 62,036 61,991 62,063 61,998 -0.01%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 1.78% 1.57% 2.81% 3.07% 2.94% 2.81% 2.32% -
ROE 2.90% 1.21% 7.80% 5.60% 3.55% 1.52% 5.60% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 341.78 161.18 573.48 390.70 254.45 111.96 489.13 -21.30%
EPS 6.09 2.53 16.14 11.98 7.48 3.15 11.36 -34.08%
DPS 3.00 0.00 3.00 1.50 0.00 0.00 0.00 -
NAPS 2.10 2.09 2.07 2.14 2.11 2.07 2.03 2.29%
Adjusted Per Share Value based on latest NOSH - 61,973
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 2.57 1.21 4.32 2.94 1.91 0.84 3.68 -21.33%
EPS 0.05 0.02 0.12 0.09 0.06 0.02 0.09 -32.49%
DPS 0.02 0.00 0.02 0.01 0.00 0.00 0.00 -
NAPS 0.0158 0.0157 0.0156 0.0161 0.0159 0.0156 0.0153 2.17%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.46 0.38 0.37 0.39 0.46 0.45 0.40 -
P/RPS 0.13 0.24 0.06 0.10 0.18 0.40 0.08 38.34%
P/EPS 7.55 15.02 2.29 3.26 6.15 14.29 3.52 66.54%
EY 13.24 6.66 43.62 30.72 16.26 7.00 28.40 -39.96%
DY 6.52 0.00 8.11 3.85 0.00 0.00 0.00 -
P/NAPS 0.22 0.18 0.18 0.18 0.22 0.22 0.20 6.57%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 29/05/03 28/02/03 03/12/02 28/08/02 31/05/02 28/02/02 -
Price 0.53 0.38 0.36 0.38 0.43 0.43 0.40 -
P/RPS 0.16 0.24 0.06 0.10 0.17 0.38 0.08 58.94%
P/EPS 8.70 15.02 2.23 3.17 5.75 13.65 3.52 83.10%
EY 11.49 6.66 44.83 31.53 17.40 7.33 28.40 -45.38%
DY 5.66 0.00 8.33 3.95 0.00 0.00 0.00 -
P/NAPS 0.25 0.18 0.17 0.18 0.20 0.21 0.20 16.08%

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