[PCCS] QoQ Quarter Result on 31-Mar-2003 [#4]

Announcement Date
19-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -108.85%
YoY- 26.2%
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 76,523 82,196 74,008 53,096 69,522 76,532 61,810 15.25%
PBT 1,313 3,233 3,896 1,661 6,108 7,785 3,851 -51.09%
Tax 40 -617 -364 -2,137 -731 -1,264 -706 -
NP 1,353 2,616 3,532 -476 5,377 6,521 3,145 -42.92%
-
NP to SH 1,353 2,616 3,532 -476 5,377 6,521 3,145 -42.92%
-
Tax Rate -3.05% 19.08% 9.34% 128.66% 11.97% 16.24% 18.33% -
Total Cost 75,170 79,580 70,476 53,572 64,145 70,011 58,665 17.91%
-
Net Worth 111,062 109,541 109,863 116,246 116,211 109,861 103,412 4.85%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 111,062 109,541 109,863 116,246 116,211 109,861 103,412 4.85%
NOSH 60,088 59,999 59,966 60,253 60,011 59,990 60,019 0.07%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.77% 3.18% 4.77% -0.90% 7.73% 8.52% 5.09% -
ROE 1.22% 2.39% 3.21% -0.41% 4.63% 5.94% 3.04% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 127.35 136.99 123.42 88.12 115.85 127.57 102.98 15.16%
EPS 2.25 4.36 5.89 -0.79 8.96 10.87 5.24 -42.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8483 1.8257 1.8321 1.9293 1.9365 1.8313 1.723 4.77%
Adjusted Per Share Value based on latest NOSH - 60,253
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 34.31 36.86 33.18 23.81 31.17 34.32 27.71 15.26%
EPS 0.61 1.17 1.58 -0.21 2.41 2.92 1.41 -42.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.498 0.4912 0.4926 0.5212 0.5211 0.4926 0.4637 4.85%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.35 1.27 1.21 1.06 1.18 1.23 1.42 -
P/RPS 1.06 0.93 0.98 1.20 1.02 0.96 1.38 -16.08%
P/EPS 59.96 29.13 20.54 -134.18 13.17 11.32 27.10 69.55%
EY 1.67 3.43 4.87 -0.75 7.59 8.84 3.69 -40.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.70 0.66 0.55 0.61 0.67 0.82 -7.43%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 20/11/03 01/10/03 19/05/03 25/02/03 21/11/02 20/08/02 -
Price 1.37 1.39 1.27 1.08 1.12 1.20 1.40 -
P/RPS 1.08 1.01 1.03 1.23 0.97 0.94 1.36 -14.20%
P/EPS 60.84 31.88 21.56 -136.71 12.50 11.04 26.72 72.81%
EY 1.64 3.14 4.64 -0.73 8.00 9.06 3.74 -42.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.76 0.69 0.56 0.58 0.66 0.81 -5.83%

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