[PACMAS] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 115.5%
YoY- -89.89%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 2,475 30,857 30,440 29,669 1,963 27,399 26,876 -79.63%
PBT 1,353 10,162 10,196 4,881 449 7,744 9,004 -71.76%
Tax 129,368 -2,676 -2,042 -1,050 9,065 -1,638 70,163 50.42%
NP 130,721 7,486 8,154 3,831 9,514 6,106 79,167 39.74%
-
NP to SH 130,670 7,394 7,993 3,709 9,299 6,002 79,045 39.85%
-
Tax Rate -9,561.57% 26.33% 20.03% 21.51% -2,018.93% 21.15% -779.24% -
Total Cost -128,246 23,371 22,286 25,838 -7,551 21,293 -52,291 81.96%
-
Net Worth 176,118 458,701 451,852 444,396 439,309 661,758 654,861 -58.36%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 411,229 - - - - - - -
Div Payout % 314.71% - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 176,118 458,701 451,852 444,396 439,309 661,758 654,861 -58.36%
NOSH 170,989 171,157 171,156 170,921 170,937 170,997 170,982 0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5,281.66% 24.26% 26.79% 12.91% 484.67% 22.29% 294.56% -
ROE 74.19% 1.61% 1.77% 0.83% 2.12% 0.91% 12.07% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.45 18.03 17.78 17.36 1.15 16.02 15.72 -79.61%
EPS 76.42 4.32 4.67 2.17 5.44 3.51 46.23 39.84%
DPS 240.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 2.68 2.64 2.60 2.57 3.87 3.83 -58.36%
Adjusted Per Share Value based on latest NOSH - 171,156
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.45 18.05 17.80 17.35 1.15 16.02 15.72 -79.61%
EPS 76.42 4.32 4.67 2.17 5.44 3.51 46.23 39.84%
DPS 240.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 2.6826 2.6426 2.599 2.5692 3.8702 3.8298 -58.36%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.05 3.59 3.56 3.02 3.81 5.88 4.75 -
P/RPS 72.54 19.91 20.02 17.40 331.77 36.70 30.22 79.37%
P/EPS 1.37 83.10 76.23 139.17 70.04 167.52 10.27 -73.92%
EY 72.78 1.20 1.31 0.72 1.43 0.60 9.73 282.94%
DY 229.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.34 1.35 1.16 1.48 1.52 1.24 -12.21%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 15/05/12 23/02/12 23/11/11 22/08/11 19/05/11 10/03/11 -
Price 0.31 3.38 3.58 3.50 3.42 4.26 4.66 -
P/RPS 21.42 18.75 20.13 20.16 297.81 26.59 29.65 -19.50%
P/EPS 0.41 78.24 76.66 161.29 62.87 121.37 10.08 -88.19%
EY 246.52 1.28 1.30 0.62 1.59 0.82 9.92 753.25%
DY 775.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 1.26 1.36 1.35 1.33 1.10 1.22 -60.78%

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