[PCCS] QoQ Quarter Result on 2022-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 67,186 104,064 169,299 117,599 95,981 117,965 114,498 -29.84% QoQ % -35.44% -38.53% 43.96% 22.52% -18.64% 3.03% - Horiz. % 58.68% 90.89% 147.86% 102.71% 83.83% 103.03% 100.00%
PBT -7,401 6,058 18,445 4,779 -1,338 2,157 1,489 - QoQ % -222.17% -67.16% 285.96% 457.17% -162.03% 44.86% - Horiz. % -497.04% 406.85% 1,238.75% 320.95% -89.86% 144.86% 100.00%
Tax -220 -873 -3,132 172 -565 -988 -432 -36.15% QoQ % 74.80% 72.13% -1,920.93% 130.44% 42.81% -128.70% - Horiz. % 50.93% 202.08% 725.00% -39.81% 130.79% 228.70% 100.00%
NP -7,621 5,185 15,313 4,951 -1,903 1,169 1,057 - QoQ % -246.98% -66.14% 209.29% 360.17% -262.79% 10.60% - Horiz. % -721.00% 490.54% 1,448.72% 468.40% -180.04% 110.60% 100.00%
NP to SH -6,448 5,654 17,190 5,328 -1,098 1,801 1,974 - QoQ % -214.04% -67.11% 222.64% 585.25% -160.97% -8.76% - Horiz. % -326.65% 286.42% 870.82% 269.91% -55.62% 91.24% 100.00%
Tax Rate - % 14.41 % 16.98 % -3.60 % - % 45.80 % 29.01 % - QoQ % 0.00% -15.14% 571.67% 0.00% 0.00% 57.88% - Horiz. % 0.00% 49.67% 58.53% -12.41% 0.00% 157.88% 100.00%
Total Cost 74,807 98,879 153,986 112,648 97,884 116,796 113,441 -24.18% QoQ % -24.34% -35.79% 36.70% 15.08% -16.19% 2.96% - Horiz. % 65.94% 87.16% 135.74% 99.30% 86.29% 102.96% 100.00%
Net Worth 163,124 183,371 178,124 164,004 160,640 165,128 162,774 0.14% QoQ % -11.04% 2.95% 8.61% 2.09% -2.72% 1.45% - Horiz. % 100.22% 112.65% 109.43% 100.76% 98.69% 101.45% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - 12,898 - - - 2,120 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 608.25% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 75.03 % - % - % - % 107.42 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 69.85% 0.00% 0.00% 0.00% 100.00%
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 163,124 183,371 178,124 164,004 160,640 165,128 162,774 0.14% QoQ % -11.04% 2.95% 8.61% 2.09% -2.72% 1.45% - Horiz. % 100.22% 112.65% 109.43% 100.76% 98.69% 101.45% 100.00%
NOSH 217,499 215,351 214,970 214,105 212,263 212,056 212,056 1.70% QoQ % 1.00% 0.18% 0.40% 0.87% 0.10% 0.00% - Horiz. % 102.57% 101.55% 101.37% 100.97% 100.10% 100.00% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -11.34 % 4.98 % 9.04 % 4.21 % -1.98 % 0.99 % 0.92 % - QoQ % -327.71% -44.91% 114.73% 312.63% -300.00% 7.61% - Horiz. % -1,232.61% 541.30% 982.61% 457.61% -215.22% 107.61% 100.00%
ROE -3.95 % 3.08 % 9.65 % 3.25 % -0.68 % 1.09 % 1.21 % - QoQ % -228.25% -68.08% 196.92% 577.94% -162.39% -9.92% - Horiz. % -326.45% 254.55% 797.52% 268.60% -56.20% 90.08% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 30.89 48.32 78.75 54.93 45.22 55.63 53.99 -31.01% QoQ % -36.07% -38.64% 43.36% 21.47% -18.71% 3.04% - Horiz. % 57.21% 89.50% 145.86% 101.74% 83.76% 103.04% 100.00%
EPS -2.96 2.63 8.00 2.49 -0.52 0.85 0.93 - QoQ % -212.55% -67.12% 221.29% 578.85% -161.18% -8.60% - Horiz. % -318.28% 282.80% 860.22% 267.74% -55.91% 91.40% 100.00%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 1.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 600.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.7500 0.8515 0.8286 0.7660 0.7568 0.7787 0.7676 -1.53% QoQ % -11.92% 2.76% 8.17% 1.22% -2.81% 1.45% - Horiz. % 97.71% 110.93% 107.95% 99.79% 98.59% 101.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 223,020 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 30.13 46.66 75.91 52.73 43.04 52.89 51.34 -29.84% QoQ % -35.43% -38.53% 43.96% 22.51% -18.62% 3.02% - Horiz. % 58.69% 90.88% 147.86% 102.71% 83.83% 103.02% 100.00%
EPS -2.89 2.54 7.71 2.39 -0.49 0.81 0.89 - QoQ % -213.78% -67.06% 222.59% 587.76% -160.49% -8.99% - Horiz. % -324.72% 285.39% 866.29% 268.54% -55.06% 91.01% 100.00%
DPS 0.00 0.00 5.78 0.00 0.00 0.00 0.95 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 608.42% 0.00% 0.00% 0.00% 100.00%
NAPS 0.7314 0.8222 0.7987 0.7354 0.7203 0.7404 0.7299 0.14% QoQ % -11.04% 2.94% 8.61% 2.10% -2.71% 1.44% - Horiz. % 100.21% 112.65% 109.43% 100.75% 98.68% 101.44% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.4750 0.6350 0.4450 0.4500 0.4400 0.5150 0.5000 -
P/RPS 1.54 1.31 0.57 0.82 0.97 0.93 0.93 39.84% QoQ % 17.56% 129.82% -30.49% -15.46% 4.30% 0.00% - Horiz. % 165.59% 140.86% 61.29% 88.17% 104.30% 100.00% 100.00%
P/EPS -16.02 24.19 5.56 18.08 -85.06 60.64 53.71 - QoQ % -166.23% 335.07% -69.25% 121.26% -240.27% 12.90% - Horiz. % -29.83% 45.04% 10.35% 33.66% -158.37% 112.90% 100.00%
EY -6.24 4.13 17.97 5.53 -1.18 1.65 1.86 - QoQ % -251.09% -77.02% 224.95% 568.64% -171.52% -11.29% - Horiz. % -335.48% 222.04% 966.13% 297.31% -63.44% 88.71% 100.00%
DY 0.00 0.00 13.48 0.00 0.00 0.00 2.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 674.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.63 0.75 0.54 0.59 0.58 0.66 0.65 -2.06% QoQ % -16.00% 38.89% -8.47% 1.72% -12.12% 1.54% - Horiz. % 96.92% 115.38% 83.08% 90.77% 89.23% 101.54% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 21/11/22 29/08/22 30/05/22 - 23/11/21 27/08/21 -
Price 0.4900 0.5000 0.6900 0.4400 0.4050 0.4250 0.4500 -
P/RPS 1.59 1.03 0.88 0.80 0.90 0.76 0.83 54.06% QoQ % 54.37% 17.05% 10.00% -11.11% 18.42% -8.43% - Horiz. % 191.57% 124.10% 106.02% 96.39% 108.43% 91.57% 100.00%
P/EPS -16.53 19.04 8.63 17.68 -78.29 50.04 48.34 - QoQ % -186.82% 120.63% -51.19% 122.58% -256.45% 3.52% - Horiz. % -34.20% 39.39% 17.85% 36.57% -161.96% 103.52% 100.00%
EY -6.05 5.25 11.59 5.66 -1.28 2.00 2.07 - QoQ % -215.24% -54.70% 104.77% 542.19% -164.00% -3.38% - Horiz. % -292.27% 253.62% 559.90% 273.43% -61.84% 96.62% 100.00%
DY 0.00 0.00 8.70 0.00 0.00 0.00 2.22 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 391.89% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.65 0.59 0.83 0.57 0.54 0.55 0.59 6.65% QoQ % 10.17% -28.92% 45.61% 5.56% -1.82% -6.78% - Horiz. % 110.17% 100.00% 140.68% 96.61% 91.53% 93.22% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
4th Q Result.pdf 
