[PCCS] YoY Annualized Quarter Result on 30-Sep-2012 [#2]

Stock

[PCCS] PCCS GROUP BHD

Announcement Date

30-Nov-2012

Admission Sponsor

Sponsor

Financial Year

31-Mar-2013

Quarter

30-Sep-2012 [#2]

Profit Trend

QoQ- -207.89%

YoY- -238.24%

Quarter Report

PCCS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Annualized Quarter Result
Revenue	595,252	348,834	423,198	309,866	389,438	415,690	573,176	0.63%
YoY %	70.64%	-17.57%	36.57%	-20.43%	-6.32%	-27.48%	-	-
Horiz. %	103.85%	60.86%	73.83%	54.06%	67.94%	72.52%	100.00%	-
PBT	4,416	-22,460	7,204	-5,804	5,902	5,392	18,718	-21.38%
YoY %	119.66%	-411.77%	224.12%	-198.34%	9.46%	-71.19%	-	-
Horiz. %	23.59%	-119.99%	38.49%	-31.01%	31.53%	28.81%	100.00%	-
Tax	-886	-622	-2,966	-1,882	-342	-100	-2,972	-18.25%
YoY %	-42.44%	79.03%	-57.60%	-450.29%	-242.00%	96.64%	-	-
Horiz. %	29.81%	20.93%	99.80%	63.32%	11.51%	3.36%	100.00%	-
NP	3,530	-23,082	4,238	-7,686	5,560	5,292	15,746	-22.04%
YoY %	115.29%	-644.64%	155.14%	-238.24%	5.06%	-66.39%	-	-
Horiz. %	22.42%	-146.59%	26.91%	-48.81%	35.31%	33.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,292	-23,290	3,380	-7,686	5,560	5,272	15,822	-14.23%
YoY %	127.02%	-789.05%	143.98%	-238.24%	5.46%	-66.68%	-	-
Horiz. %	39.77%	-147.20%	21.36%	-48.58%	35.14%	33.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.06%	-	41.17%	-	5.79%	1.85%	15.88%	-
YoY %	0.00%	-	0.00%	-	212.97%	-88.35%	-	-
Horiz. %	126.32%	-	259.26%	-	36.46%	11.65%	100.00%	-
Total Cost	591,722	371,916	418,960	317,552	383,878	410,398	557,430	0.99%
YoY %	59.10%	-11.23%	31.93%	-17.28%	-6.46%	-26.38%	-	-
Horiz. %	106.15%	66.72%	75.16%	56.97%	68.87%	73.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	199,460	107,681	92,686	117,613	119,221	122,637	129,949	7.39%
YoY %	85.23%	16.18%	-21.19%	-1.35%	-2.79%	-5.63%	-	-
Horiz. %	153.49%	82.86%	71.32%	90.51%	91.74%	94.37%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	199,460	107,681	92,686	117,613	119,221	122,637	129,949	7.39%
YoY %	85.23%	16.18%	-21.19%	-1.35%	-2.79%	-5.63%	-	-
Horiz. %	153.49%	82.86%	71.32%	90.51%	91.74%	94.37%	100.00%	-
NOSH	107,006	60,556	47,875	60,046	60,043	59,954	60,022	10.11%
YoY %	76.71%	26.49%	-20.27%	0.00%	0.15%	-0.11%	-	-
Horiz. %	178.28%	100.89%	79.76%	100.04%	100.03%	99.89%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	0.59%	-6.62%	1.00%	-2.48%	1.43%	1.27%	2.75%	-
YoY %	108.91%	-762.00%	140.32%	-273.43%	12.60%	-53.82%	-	-
Horiz. %	21.45%	-240.73%	36.36%	-90.18%	52.00%	46.18%	100.00%	-
ROE	3.15%	-21.63%	3.65%	-6.53%	4.66%	4.30%	12.18%	-
YoY %	114.56%	-692.60%	155.90%	-240.13%	8.37%	-64.70%	-	-
Horiz. %	25.86%	-177.59%	29.97%	-53.61%	38.26%	35.30%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	556.27	576.05	883.96	516.04	648.60	693.34	954.93	-8.60%
YoY %	-3.43%	-34.83%	71.30%	-20.44%	-6.45%	-27.39%	-	-
Horiz. %	58.25%	60.32%	92.57%	54.04%	67.92%	72.61%	100.00%	-
EPS	5.88	-38.46	7.06	-12.80	9.26	8.82	26.36	-22.11%
YoY %	115.29%	-644.76%	155.16%	-238.23%	4.99%	-66.54%	-	-
Horiz. %	22.31%	-145.90%	26.78%	-48.56%	35.13%	33.46%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.864	1.7782	1.936	1.9587	1.9856	2.0455	2.165	-2.46%
YoY %	4.83%	-8.15%	-1.16%	-1.35%	-2.93%	-5.52%	-	-
Horiz. %	86.10%	82.13%	89.42%	90.47%	91.71%	94.48%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 60,021
RPS	266.90	156.41	189.76	138.94	174.62	186.39	257.01	0.63%
YoY %	70.64%	-17.57%	36.58%	-20.43%	-6.31%	-27.48%	-	-
Horiz. %	103.85%	60.86%	73.83%	54.06%	67.94%	72.52%	100.00%	-
EPS	2.82	-10.44	1.52	-3.45	2.49	2.36	7.09	-14.23%
YoY %	127.01%	-786.84%	144.06%	-238.55%	5.51%	-66.71%	-	-
Horiz. %	39.77%	-147.25%	21.44%	-48.66%	35.12%	33.29%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.8944	0.4828	0.4156	0.5274	0.5346	0.5499	0.5827	7.39%
YoY %	85.25%	16.17%	-21.20%	-1.35%	-2.78%	-5.63%	-	-
Horiz. %	153.49%	82.86%	71.32%	90.51%	91.75%	94.37%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	0.40	0.61	0.55	0.47	0.52	0.63	0.62	-
P/RPS	0.07	0.11	0.06	0.09	0.08	0.09	0.06	2.60%
YoY %	-36.36%	83.33%	-33.33%	12.50%	-11.11%	50.00%	-	-
Horiz. %	116.67%	183.33%	100.00%	150.00%	133.33%	150.00%	100.00%	-
P/EPS	6.80	-1.59	7.79	-3.67	5.62	7.16	2.35	19.36%
YoY %	527.67%	-120.41%	312.26%	-165.30%	-21.51%	204.68%	-	-
Horiz. %	289.36%	-67.66%	331.49%	-156.17%	239.15%	304.68%	100.00%	-
EY	14.70	-63.05	12.84	-27.23	17.81	13.96	42.52	-16.21%
YoY %	123.31%	-591.04%	147.15%	-252.89%	27.58%	-67.17%	-	-
Horiz. %	34.57%	-148.28%	30.20%	-64.04%	41.89%	32.83%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.21	0.34	0.28	0.24	0.26	0.31	0.29	-5.23%
YoY %	-38.24%	21.43%	16.67%	-7.69%	-16.13%	6.90%	-	-
Horiz. %	72.41%	117.24%	96.55%	82.76%	89.66%	106.90%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	20/11/15	28/11/14	21/11/13	30/11/12	17/11/11	18/11/10	26/11/09	-
Price	0.525	0.535	0.445	0.45	0.48	0.51	0.79	-
P/RPS	0.09	0.09	0.05	0.09	0.07	0.07	0.08	1.98%
YoY %	0.00%	80.00%	-44.44%	28.57%	0.00%	-12.50%	-	-
Horiz. %	112.50%	112.50%	62.50%	112.50%	87.50%	87.50%	100.00%	-
P/EPS	8.93	-1.39	6.30	-3.52	5.18	5.80	3.00	19.92%
YoY %	742.45%	-122.06%	278.98%	-167.95%	-10.69%	93.33%	-	-
Horiz. %	297.67%	-46.33%	210.00%	-117.33%	172.67%	193.33%	100.00%	-
EY	11.20	-71.89	15.87	-28.44	19.29	17.24	33.37	-16.62%
YoY %	115.58%	-552.99%	155.80%	-247.43%	11.89%	-48.34%	-	-
Horiz. %	33.56%	-215.43%	47.56%	-85.23%	57.81%	51.66%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.28	0.30	0.23	0.23	0.24	0.25	0.36	-4.10%
YoY %	-6.67%	30.43%	0.00%	-4.17%	-4.00%	-30.56%	-	-
Horiz. %	77.78%	83.33%	63.89%	63.89%	66.67%	69.44%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos