[PCCS] YoY Cumulative Quarter Result on 30-Sep-2003 [#2]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 74.04%
YoY- -36.12%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 218,345 235,396 238,815 156,204 138,342 133,106 155,640 5.80%
PBT 9,833 10,107 9,430 7,128 11,593 19,044 18,426 -9.93%
Tax -1,490 -1,206 -1,489 -981 -1,971 -4,314 -5,413 -19.33%
NP 8,343 8,901 7,941 6,147 9,622 14,730 13,013 -7.13%
-
NP to SH 8,216 8,437 7,941 6,147 9,622 14,730 13,013 -7.37%
-
Tax Rate 15.15% 11.93% 15.79% 13.76% 17.00% 22.65% 29.38% -
Total Cost 210,002 226,495 230,874 150,057 128,720 118,376 142,627 6.65%
-
Net Worth 139,762 130,005 120,021 109,613 109,923 103,750 86,018 8.42%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 139,762 130,005 120,021 109,613 109,923 103,750 86,018 8.42%
NOSH 60,014 60,007 60,022 60,039 60,024 35,997 35,997 8.88%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.82% 3.78% 3.33% 3.94% 6.96% 11.07% 8.36% -
ROE 5.88% 6.49% 6.62% 5.61% 8.75% 14.20% 15.13% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 363.82 392.28 397.87 260.17 230.47 369.77 432.37 -2.83%
EPS 13.69 14.06 13.23 10.24 16.03 40.92 36.15 -14.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3288 2.1665 1.9996 1.8257 1.8313 2.8822 2.3896 -0.42%
Adjusted Per Share Value based on latest NOSH - 59,999
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 97.93 105.58 107.11 70.06 62.05 59.70 69.81 5.80%
EPS 3.69 3.78 3.56 2.76 4.32 6.61 5.84 -7.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6269 0.5831 0.5383 0.4916 0.493 0.4653 0.3858 8.42%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.98 0.94 1.01 1.27 1.23 2.25 2.30 -
P/RPS 0.27 0.24 0.25 0.49 0.53 0.61 0.53 -10.62%
P/EPS 7.16 6.69 7.63 12.40 7.67 5.50 6.36 1.99%
EY 13.97 14.96 13.10 8.06 13.03 18.19 15.72 -1.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.51 0.70 0.67 0.78 0.96 -12.86%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 22/11/05 23/12/04 20/11/03 21/11/02 28/11/01 24/11/00 -
Price 0.96 0.96 1.04 1.39 1.20 1.49 2.48 -
P/RPS 0.26 0.24 0.26 0.53 0.52 0.40 0.57 -12.25%
P/EPS 7.01 6.83 7.86 13.58 7.49 3.64 6.86 0.36%
EY 14.26 14.65 12.72 7.37 13.36 27.46 14.58 -0.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.52 0.76 0.66 0.52 1.04 -14.36%

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