[PCCS] QoQ TTM Result on 30-Jun-2004 [#1]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -72.33%
YoY- -103.46%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 408,131 409,173 387,178 339,457 304,567 285,823 278,822 28.88%
PBT 13,485 2,639 3,378 1,243 1,078 10,103 14,898 -6.42%
Tax -2,400 -1,851 -1,886 -1,760 -1,378 -3,078 -3,849 -26.99%
NP 11,085 788 1,492 -517 -300 7,025 11,049 0.21%
-
NP to SH 11,085 788 1,492 -517 -300 7,025 11,049 0.21%
-
Tax Rate 17.80% 70.14% 55.83% 141.59% 127.83% 30.47% 25.84% -
Total Cost 397,046 408,385 385,686 339,974 304,867 278,798 267,773 30.00%
-
Net Worth 120,000 120,810 119,950 105,509 102,193 111,062 109,541 6.26%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 2,400 - - - - 3,012 3,012 -14.03%
Div Payout % 21.65% - - - - 42.88% 27.27% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 120,000 120,810 119,950 105,509 102,193 111,062 109,541 6.26%
NOSH 60,000 60,092 59,987 60,054 60,007 60,088 59,999 0.00%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.72% 0.19% 0.39% -0.15% -0.10% 2.46% 3.96% -
ROE 9.24% 0.65% 1.24% -0.49% -0.29% 6.33% 10.09% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 680.22 680.90 645.44 565.25 507.55 475.67 464.70 28.88%
EPS 18.48 1.31 2.49 -0.86 -0.50 11.69 18.42 0.21%
DPS 4.00 0.00 0.00 0.00 0.00 5.00 5.00 -13.81%
NAPS 2.00 2.0104 1.9996 1.7569 1.703 1.8483 1.8257 6.26%
Adjusted Per Share Value based on latest NOSH - 60,054
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 183.05 183.52 173.66 152.25 136.60 128.20 125.06 28.88%
EPS 4.97 0.35 0.67 -0.23 -0.13 3.15 4.96 0.13%
DPS 1.08 0.00 0.00 0.00 0.00 1.35 1.35 -13.81%
NAPS 0.5382 0.5419 0.538 0.4732 0.4584 0.4981 0.4913 6.26%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.01 1.11 1.01 1.03 1.26 1.35 1.27 -
P/RPS 0.15 0.16 0.16 0.18 0.25 0.28 0.27 -32.39%
P/EPS 5.47 84.65 40.61 -119.64 -252.03 11.55 6.90 -14.33%
EY 18.29 1.18 2.46 -0.84 -0.40 8.66 14.50 16.72%
DY 3.96 0.00 0.00 0.00 0.00 3.70 3.94 0.33%
P/NAPS 0.51 0.55 0.51 0.59 0.74 0.73 0.70 -19.01%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 18/02/05 23/12/04 20/08/04 27/05/04 24/02/04 20/11/03 -
Price 0.87 1.10 1.04 1.07 1.13 1.37 1.39 -
P/RPS 0.13 0.16 0.16 0.19 0.22 0.29 0.30 -42.70%
P/EPS 4.71 83.89 41.81 -124.29 -226.03 11.72 7.55 -26.96%
EY 21.24 1.19 2.39 -0.80 -0.44 8.53 13.25 36.93%
DY 4.60 0.00 0.00 0.00 0.00 3.65 3.60 17.73%
P/NAPS 0.44 0.55 0.52 0.61 0.66 0.74 0.76 -30.51%

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