[PCCS] QoQ Quarter Result on 30-Sep-2004 [#2]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
23-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 39.52%
YoY- 76.8%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 118,866 70,798 98,518 129,917 108,898 71,840 76,523 34.16%
PBT 6,670 3,482 574 5,368 4,061 -7,364 1,313 195.80%
Tax -876 -986 75 -743 -746 -437 40 -
NP 5,794 2,496 649 4,625 3,315 -7,801 1,353 163.94%
-
NP to SH 5,612 2,496 649 4,625 3,315 -7,801 1,353 158.37%
-
Tax Rate 13.13% 28.32% -13.07% 13.84% 18.37% - -3.05% -
Total Cost 113,072 68,302 97,869 125,292 105,583 79,641 75,170 31.31%
-
Net Worth 128,841 120,000 120,810 119,950 105,509 102,193 111,062 10.41%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 2,400 - - - - - -
Div Payout % - 96.15% - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 128,841 120,000 120,810 119,950 105,509 102,193 111,062 10.41%
NOSH 60,021 60,000 60,092 59,987 60,054 60,007 60,088 -0.07%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.87% 3.53% 0.66% 3.56% 3.04% -10.86% 1.77% -
ROE 4.36% 2.08% 0.54% 3.86% 3.14% -7.63% 1.22% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 198.04 118.00 163.94 216.58 181.33 119.72 127.35 34.26%
EPS 9.35 4.16 1.08 7.71 5.52 -13.00 2.25 158.69%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1466 2.00 2.0104 1.9996 1.7569 1.703 1.8483 10.49%
Adjusted Per Share Value based on latest NOSH - 59,987
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 53.31 31.75 44.19 58.27 48.84 32.22 34.32 34.16%
EPS 2.52 1.12 0.29 2.07 1.49 -3.50 0.61 157.68%
DPS 0.00 1.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5779 0.5382 0.5419 0.538 0.4732 0.4584 0.4981 10.42%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.92 1.01 1.11 1.01 1.03 1.26 1.35 -
P/RPS 0.46 0.86 0.68 0.47 0.57 1.05 1.06 -42.70%
P/EPS 9.84 24.28 102.78 13.10 18.66 -9.69 59.96 -70.05%
EY 10.16 4.12 0.97 7.63 5.36 -10.32 1.67 233.62%
DY 0.00 3.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.51 0.55 0.51 0.59 0.74 0.73 -29.75%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 17/08/05 24/05/05 18/02/05 23/12/04 20/08/04 27/05/04 24/02/04 -
Price 0.95 0.87 1.10 1.04 1.07 1.13 1.37 -
P/RPS 0.48 0.74 0.67 0.48 0.59 0.94 1.08 -41.79%
P/EPS 10.16 20.91 101.85 13.49 19.38 -8.69 60.84 -69.70%
EY 9.84 4.78 0.98 7.41 5.16 -11.50 1.64 230.55%
DY 0.00 4.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.55 0.52 0.61 0.66 0.74 -29.31%

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