[PCCS] YoY Quarter Result on 31-Dec-2003 [#3]

Stock
[PCCS] PCCS GROUP BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -48.28%
YoY- -74.84%
Quarter Report
Latest QR
Upcoming QR
PCCS's Result
PCCS's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 109,756 119,690 98,518 76,523 69,522 50,414 63,008 9.68%
PBT 4,205 3,642 574 1,313 6,108 2,547 6,373 -6.69%
Tax 352 -130 75 40 -731 -500 -3,147 -
NP 4,557 3,512 649 1,353 5,377 2,047 3,226 5.92%
-
NP to SH 4,453 3,384 649 1,353 5,377 2,047 3,226 5.51%
-
Tax Rate -8.37% 3.57% -13.07% -3.05% 11.97% 19.63% 49.38% -
Total Cost 105,199 116,178 97,869 75,170 64,145 48,367 59,782 9.87%
-
Net Worth 143,066 134,921 120,810 111,062 116,211 105,546 88,880 8.25%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 143,066 134,921 120,810 111,062 116,211 105,546 88,880 8.25%
NOSH 60,013 60,000 60,092 60,088 60,011 59,853 36,004 8.88%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.15% 2.93% 0.66% 1.77% 7.73% 4.06% 5.12% -
ROE 3.11% 2.51% 0.54% 1.22% 4.63% 1.94% 3.63% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 182.89 199.48 163.94 127.35 115.85 84.23 175.00 0.73%
EPS 7.42 5.64 1.08 2.25 8.96 3.42 8.96 -3.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3839 2.2487 2.0104 1.8483 1.9365 1.7634 2.4686 -0.57%
Adjusted Per Share Value based on latest NOSH - 60,088
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 49.23 53.68 44.19 34.32 31.18 22.61 28.26 9.68%
EPS 2.00 1.52 0.29 0.61 2.41 0.92 1.45 5.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6417 0.6052 0.5419 0.4981 0.5212 0.4734 0.3986 8.25%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.96 0.90 1.11 1.35 1.18 1.49 2.08 -
P/RPS 0.52 0.45 0.68 1.06 1.02 1.77 1.19 -12.88%
P/EPS 12.94 15.96 102.78 59.96 13.17 43.57 23.21 -9.27%
EY 7.73 6.27 0.97 1.67 7.59 2.30 4.31 10.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.55 0.73 0.61 0.84 0.84 -11.62%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 14/03/06 18/02/05 24/02/04 25/02/03 07/02/02 27/02/01 -
Price 1.06 0.98 1.10 1.37 1.12 1.39 2.09 -
P/RPS 0.58 0.49 0.67 1.08 0.97 1.65 1.19 -11.28%
P/EPS 14.29 17.38 101.85 60.84 12.50 40.64 23.33 -7.84%
EY 7.00 5.76 0.98 1.64 8.00 2.46 4.29 8.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.55 0.74 0.58 0.79 0.85 -10.38%

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