| RM'000 |
2002 |
2003 |
2004 |
2005 |
2006 |
| Revenue |
658,982 |
809,701 |
923,484 |
1,115,477 |
1,351,129 |
| EBITDA |
23,398 |
42,600 |
55,854 |
38,465 |
(97,670) |
| Profit
Before Tax |
24,498 |
38,816 |
49,807 |
32,922 |
(128,737) |
| Net
Profit |
16,459 |
23,412 |
27,806 |
16,991 |
(132,874) |
| Number
of PECD Shares in Issue ('000) |
300,000 |
300,000 |
300,000 |
300,000 |
300,000 |
| Net
Earnings Per Share |
5.49 |
7.80 |
9.27 |
5.66 |
(39.41) |
|
| |
2005
|
2006
|
| Growth
Rates |
|
|
| Growth in Revenue |
203.9% |
21.1% |
| 3-Year CAGR of Revenue |
19.1% |
18.6% |
| 5-Year
CAGR of Revenue
|
22.9% |
25.3% |
| Net Profit/Loss |
16,990,830 |
(118,217,193) |
| Growth in Net Profit |
105.5% |
-795.8% |
| 3-Year
CAGR of Net Profit
|
1% |
-71.56% |
| 5-Year
CAGR of Net Profit |
3.0% |
-57.9% |
| Profitability |
|
|
| Operating Margin (EBITDA/ Sales) |
3.6% |
-7.2% |
| Pretax Margin (PBT/Sales) |
3.0% |
-9.5% |
| Net Profit Margin (NI/Sales) |
1.5% |
-8.7% |
| Return on Total Assets (NI/Average
Assets) |
2.9% |
-6% |
| Return on Equity (NI/Average
Assets) |
18.2% |
-70.1% |
| Operation
Efficiency |
|
|
| Fixed Asset Turnover (Sales/
Average Fixed Assets) |
17.72 |
22.24 |
| Total Asset Turnover (Sales/Average
Assets) |
0.91 |
0.83 |
| Cost to Income Ratio |
93.5% |
102.5% |
| Solvency |
|
|
| Current Ratio |
1.49 |
1.26 |
| Interest Coverage (EBIT/Interest
Expenses) |
11.55 |
-3.78 |
| Debt/Equity (Interest Bearing Debt) |
1.46 |
3.68 |
| Corporate
Valuation |
|
|
| Market Capitalisation |
123,000,000 |
72,000,000 |
Share values
- Nominal
- Book
- Market Value
|
0.50
0.68
0.41
|
0.50
0.29
0.24
|
| Earnings per share |
5.66
|
(39.41) |
| Earnings yield |
1381%
|
-16419% |
| Dividend per share |
RM1.44
|
- |
| Dividend yield |
3.51
|
- |
| Price to Earnings ratio |
0.07
times
|
(0.01) times |
| Market to book ratio |
0.60
|
0.84 |
| |
|
|
| Effective Tax Rate |
43% |
-3% |
|
