[PCCS] YoY Cumulative Quarter Result on 31-Dec-2002 [#3]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 55.88%
YoY- -10.6%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 355,086 337,333 232,727 207,864 183,520 218,648 159,122 -0.84%
PBT 13,749 10,004 8,441 17,700 21,591 24,800 13,990 0.01%
Tax -1,336 -1,414 -941 -2,701 -4,814 -8,561 -5,001 1.41%
NP 12,413 8,590 7,500 14,999 16,777 16,239 8,989 -0.34%
-
NP to SH 11,821 8,590 7,500 14,999 16,777 16,239 8,989 -0.29%
-
Tax Rate 9.72% 14.13% 11.15% 15.26% 22.30% 34.52% 35.75% -
Total Cost 342,673 328,743 225,227 192,865 166,743 202,409 150,133 -0.87%
-
Net Worth 134,933 120,680 110,897 116,182 105,810 88,866 73,380 -0.64%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 134,933 120,680 110,897 116,182 105,810 88,866 73,380 -0.64%
NOSH 60,005 60,027 60,000 59,996 60,003 35,998 35,999 -0.54%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 3.50% 2.55% 3.22% 7.22% 9.14% 7.43% 5.65% -
ROE 8.76% 7.12% 6.76% 12.91% 15.86% 18.27% 12.25% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 591.76 561.96 387.88 346.46 305.85 607.38 442.02 -0.30%
EPS 19.70 14.31 12.50 25.00 27.96 45.11 24.97 0.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2487 2.0104 1.8483 1.9365 1.7634 2.4686 2.0384 -0.10%
Adjusted Per Share Value based on latest NOSH - 60,011
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 159.22 151.26 104.35 93.20 82.29 98.04 71.35 -0.84%
EPS 5.30 3.85 3.36 6.73 7.52 7.28 4.03 -0.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.605 0.5411 0.4973 0.5209 0.4744 0.3985 0.329 -0.64%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.90 1.11 1.35 1.18 1.49 2.08 0.00 -
P/RPS 0.15 0.20 0.35 0.34 0.49 0.34 0.00 -100.00%
P/EPS 4.57 7.76 10.80 4.72 5.33 4.61 0.00 -100.00%
EY 21.89 12.89 9.26 21.19 18.77 21.69 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.55 0.73 0.61 0.84 0.84 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 14/03/06 18/02/05 24/02/04 25/02/03 07/02/02 27/02/01 21/06/00 -
Price 0.98 1.10 1.37 1.12 1.39 2.09 2.40 -
P/RPS 0.17 0.20 0.35 0.32 0.45 0.34 0.54 1.23%
P/EPS 4.97 7.69 10.96 4.48 4.97 4.63 9.61 0.70%
EY 20.10 13.01 9.12 22.32 20.12 21.58 10.40 -0.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.55 0.74 0.58 0.79 0.85 1.18 1.05%

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