[PCCS] YoY Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock

[PCCS] PCCS GROUP BHD

Announcement Date

28-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Mar-2013

Quarter

30-Jun-2012 [#1]

Profit Trend

QoQ- -43.99%

YoY- -8.2%

Quarter Report

PCCS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Cumulative Result
Revenue	129,390	83,632	99,594	93,166	103,868	108,779	153,795	-2.83%
YoY %	54.71%	-16.03%	6.90%	-10.30%	-4.51%	-29.27%	-	-
Horiz. %	84.13%	54.38%	64.76%	60.58%	67.54%	70.73%	100.00%	-
PBT	-791	-9,003	1,134	2,750	2,125	1,978	7,175	-
YoY %	91.21%	-893.92%	-58.76%	29.41%	7.43%	-72.43%	-	-
Horiz. %	-11.02%	-125.48%	15.80%	38.33%	29.62%	27.57%	100.00%	-
Tax	-83	-41	-559	-969	-185	189	-574	-27.54%
YoY %	-102.44%	92.67%	42.31%	-423.78%	-197.88%	132.93%	-	-
Horiz. %	14.46%	7.14%	97.39%	168.82%	32.23%	-32.93%	100.00%	-
NP	-874	-9,044	575	1,781	1,940	2,167	6,601	-
YoY %	90.34%	-1,672.87%	-67.71%	-8.20%	-10.48%	-67.17%	-	-
Horiz. %	-13.24%	-137.01%	8.71%	26.98%	29.39%	32.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-857	-8,784	494	1,781	1,940	2,177	6,603	-
YoY %	90.24%	-1,878.14%	-72.26%	-8.20%	-10.89%	-67.03%	-	-
Horiz. %	-12.98%	-133.03%	7.48%	26.97%	29.38%	32.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	49.29%	35.24%	8.71%	-9.56%	8.00%	-
YoY %	-	-	39.87%	304.59%	191.11%	-219.50%	-	-
Horiz. %	-	-	616.12%	440.50%	108.88%	-119.50%	100.00%	-
Total Cost	130,264	92,676	99,019	91,385	101,928	106,612	147,194	-2.01%
YoY %	40.56%	-6.41%	8.35%	-10.34%	-4.39%	-27.57%	-	-
Horiz. %	88.50%	62.96%	67.27%	62.08%	69.25%	72.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	102,123	107,244	97,086	123,548	118,532	125,886	127,365	-3.61%
YoY %	-4.78%	10.46%	-21.42%	4.23%	-5.84%	-1.16%	-	-
Horiz. %	80.18%	84.20%	76.23%	97.00%	93.06%	98.84%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	102,123	107,244	97,086	123,548	118,532	125,886	127,365	-3.61%
YoY %	-4.78%	10.46%	-21.42%	4.23%	-5.84%	-1.16%	-	-
Horiz. %	80.18%	84.20%	76.23%	97.00%	93.06%	98.84%	100.00%	-
NOSH	58,698	58,287	51,458	59,966	60,061	60,304	60,027	-0.37%
YoY %	0.71%	13.27%	-14.19%	-0.16%	-0.40%	0.46%	-	-
Horiz. %	97.79%	97.10%	85.72%	99.90%	100.06%	100.46%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	-0.68%	-10.81%	0.58%	1.91%	1.87%	1.99%	4.29%	-
YoY %	93.71%	-1,963.79%	-69.63%	2.14%	-6.03%	-53.61%	-	-
Horiz. %	-15.85%	-251.98%	13.52%	44.52%	43.59%	46.39%	100.00%	-
ROE	-0.84%	-8.19%	0.51%	1.44%	1.64%	1.73%	5.18%	-
YoY %	89.74%	-1,705.88%	-64.58%	-12.20%	-5.20%	-66.60%	-	-
Horiz. %	-16.22%	-158.11%	9.85%	27.80%	31.66%	33.40%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	220.43	143.48	193.54	155.36	172.93	180.38	256.21	-2.47%
YoY %	53.63%	-25.87%	24.58%	-10.16%	-4.13%	-29.60%	-	-
Horiz. %	86.03%	56.00%	75.54%	60.64%	67.50%	70.40%	100.00%	-
EPS	-1.46	-15.07	0.96	2.97	3.23	3.61	11.00	-
YoY %	90.31%	-1,669.79%	-67.68%	-8.05%	-10.53%	-67.18%	-	-
Horiz. %	-13.27%	-137.00%	8.73%	27.00%	29.36%	32.82%	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	1.7398	1.8399	1.8867	2.0603	1.9735	2.0875	2.1218	-3.25%
YoY %	-5.44%	-2.48%	-8.43%	4.40%	-5.46%	-1.62%	-	-
Horiz. %	82.00%	86.71%	88.92%	97.10%	93.01%	98.38%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 59,966
RPS	58.02	37.50	44.66	41.77	46.57	48.78	68.96	-2.83%
YoY %	54.72%	-16.03%	6.92%	-10.31%	-4.53%	-29.26%	-	-
Horiz. %	84.14%	54.38%	64.76%	60.57%	67.53%	70.74%	100.00%	-
EPS	-0.38	-3.94	0.22	0.80	0.87	0.98	2.96	-
YoY %	90.36%	-1,890.91%	-72.50%	-8.05%	-11.22%	-66.89%	-	-
Horiz. %	-12.84%	-133.11%	7.43%	27.03%	29.39%	33.11%	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	0.4579	0.4809	0.4353	0.554	0.5315	0.5645	0.5711	-3.61%
YoY %	-4.78%	10.48%	-21.43%	4.23%	-5.85%	-1.16%	-	-
Horiz. %	80.18%	84.21%	76.22%	97.01%	93.07%	98.84%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	0.37	0.745	0.42	0.55	0.43	0.55	0.39	-
P/RPS	0.17	0.52	0.22	0.35	0.25	0.30	0.15	2.10%
YoY %	-67.31%	136.36%	-37.14%	40.00%	-16.67%	100.00%	-	-
Horiz. %	113.33%	346.67%	146.67%	233.33%	166.67%	200.00%	100.00%	-
P/EPS	-25.34	-4.94	43.75	18.52	13.31	15.24	3.55	-
YoY %	-412.96%	-111.29%	136.23%	39.14%	-12.66%	329.30%	-	-
Horiz. %	-713.80%	-139.15%	1,232.39%	521.69%	374.93%	429.30%	100.00%	-
EY	-3.95	-20.23	2.29	5.40	7.51	6.56	28.21	-
YoY %	80.47%	-983.41%	-57.59%	-28.10%	14.48%	-76.75%	-	-
Horiz. %	-14.00%	-71.71%	8.12%	19.14%	26.62%	23.25%	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	0.40	0.22	0.27	0.22	0.26	0.18	2.60%
YoY %	-47.50%	81.82%	-18.52%	22.73%	-15.38%	44.44%	-	-
Horiz. %	116.67%	222.22%	122.22%	150.00%	122.22%	144.44%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	21/08/15	28/08/14	29/08/13	28/08/12	24/08/11	24/08/10	28/08/09	-
Price	0.34	0.735	0.425	0.44	0.51	0.65	0.72	-
P/RPS	0.15	0.51	0.22	0.28	0.29	0.36	0.28	-9.87%
YoY %	-70.59%	131.82%	-21.43%	-3.45%	-19.44%	28.57%	-	-
Horiz. %	53.57%	182.14%	78.57%	100.00%	103.57%	128.57%	100.00%	-
P/EPS	-23.29	-4.88	44.27	14.81	15.79	18.01	6.55	-
YoY %	-377.25%	-111.02%	198.92%	-6.21%	-12.33%	174.96%	-	-
Horiz. %	-355.57%	-74.50%	675.88%	226.11%	241.07%	274.96%	100.00%	-
EY	-4.29	-20.50	2.26	6.75	6.33	5.55	15.28	-
YoY %	79.07%	-1,007.08%	-66.52%	6.64%	14.05%	-63.68%	-	-
Horiz. %	-28.08%	-134.16%	14.79%	44.18%	41.43%	36.32%	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	0.20	0.40	0.23	0.21	0.26	0.31	0.34	-8.46%
YoY %	-50.00%	73.91%	9.52%	-19.23%	-16.13%	-8.82%	-	-
Horiz. %	58.82%	117.65%	67.65%	61.76%	76.47%	91.18%	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