[PCCS] QoQ TTM Result on 31-Dec-2004 [#3]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
18-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -47.18%
YoY- -88.78%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 404,712 418,099 408,131 409,173 387,178 339,457 304,567 20.84%
PBT 14,163 16,094 13,485 2,639 3,378 1,243 1,078 455.91%
Tax -2,117 -2,530 -2,400 -1,851 -1,886 -1,760 -1,378 33.10%
NP 12,046 13,564 11,085 788 1,492 -517 -300 -
-
NP to SH 11,582 13,382 11,085 788 1,492 -517 -300 -
-
Tax Rate 14.95% 15.72% 17.80% 70.14% 55.83% 141.59% 127.83% -
Total Cost 392,666 404,535 397,046 408,385 385,686 339,974 304,867 18.36%
-
Net Worth 129,944 128,841 120,000 120,810 119,950 105,509 102,193 17.35%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 2,400 2,400 2,400 - - - - -
Div Payout % 20.72% 17.93% 21.65% - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 129,944 128,841 120,000 120,810 119,950 105,509 102,193 17.35%
NOSH 59,978 60,021 60,000 60,092 59,987 60,054 60,007 -0.03%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.98% 3.24% 2.72% 0.19% 0.39% -0.15% -0.10% -
ROE 8.91% 10.39% 9.24% 0.65% 1.24% -0.49% -0.29% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 674.76 696.58 680.22 680.90 645.44 565.25 507.55 20.88%
EPS 19.31 22.30 18.48 1.31 2.49 -0.86 -0.50 -
DPS 4.00 4.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 2.1665 2.1466 2.00 2.0104 1.9996 1.7569 1.703 17.39%
Adjusted Per Share Value based on latest NOSH - 60,092
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 181.52 187.53 183.05 183.52 173.66 152.25 136.60 20.84%
EPS 5.19 6.00 4.97 0.35 0.67 -0.23 -0.13 -
DPS 1.08 1.08 1.08 0.00 0.00 0.00 0.00 -
NAPS 0.5828 0.5779 0.5382 0.5419 0.538 0.4732 0.4584 17.34%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.94 0.92 1.01 1.11 1.01 1.03 1.26 -
P/RPS 0.14 0.13 0.15 0.16 0.16 0.18 0.25 -32.03%
P/EPS 4.87 4.13 5.47 84.65 40.61 -119.64 -252.03 -
EY 20.54 24.23 18.29 1.18 2.46 -0.84 -0.40 -
DY 4.26 4.35 3.96 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.51 0.55 0.51 0.59 0.74 -30.34%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 17/08/05 24/05/05 18/02/05 23/12/04 20/08/04 27/05/04 -
Price 0.96 0.95 0.87 1.10 1.04 1.07 1.13 -
P/RPS 0.14 0.14 0.13 0.16 0.16 0.19 0.22 -25.99%
P/EPS 4.97 4.26 4.71 83.89 41.81 -124.29 -226.03 -
EY 20.11 23.47 21.24 1.19 2.39 -0.80 -0.44 -
DY 4.17 4.21 4.60 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.44 0.55 0.52 0.61 0.66 -23.66%

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