[PBSB] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[PBSB] PBS BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 2.07%
YoY- -229.31%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 112,664 109,745 111,921 112,818 110,168 119,705 123,293 -5.82%
PBT -4,072 -2,274 -4,254 -3,892 -3,892 -15,474 3,662 -
Tax -780 -374 960 954 892 1,045 -1,228 -26.08%
NP -4,852 -2,648 -3,294 -2,938 -3,000 -14,429 2,434 -
-
NP to SH -4,852 -2,648 -3,294 -2,938 -3,000 -14,429 2,434 -
-
Tax Rate - - - - - - 33.53% -
Total Cost 117,516 112,393 115,215 115,756 113,168 134,134 120,858 -1.85%
-
Net Worth 75,506 76,606 79,099 80,445 81,308 79,790 90,250 -11.20%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 75,506 76,606 79,099 80,445 81,308 79,790 90,250 -11.20%
NOSH 34,956 34,980 34,999 34,976 35,046 34,995 34,980 -0.04%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -4.31% -2.41% -2.94% -2.60% -2.72% -12.05% 1.97% -
ROE -6.43% -3.46% -4.17% -3.65% -3.69% -18.08% 2.70% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 322.30 313.73 319.78 322.56 314.35 342.06 352.46 -5.78%
EPS -13.88 -7.57 -9.41 -8.40 -8.56 -41.22 6.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 2.19 2.26 2.30 2.32 2.28 2.58 -11.16%
Adjusted Per Share Value based on latest NOSH - 35,073
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 18.53 18.05 18.40 18.55 18.12 19.68 20.27 -5.80%
EPS -0.80 -0.44 -0.54 -0.48 -0.49 -2.37 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1242 0.126 0.1301 0.1323 0.1337 0.1312 0.1484 -11.18%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.31 1.37 1.43 1.38 1.10 1.23 1.48 -
P/RPS 0.41 0.44 0.45 0.43 0.35 0.36 0.42 -1.59%
P/EPS -9.44 -18.10 -15.19 -16.43 -12.85 -2.98 21.26 -
EY -10.60 -5.53 -6.58 -6.09 -7.78 -33.52 4.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 0.63 0.60 0.47 0.54 0.57 4.62%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 02/12/03 29/08/03 30/05/03 11/03/03 29/11/02 -
Price 1.13 1.38 1.47 1.41 1.13 1.08 1.37 -
P/RPS 0.35 0.44 0.46 0.44 0.36 0.32 0.39 -6.95%
P/EPS -8.14 -18.23 -15.62 -16.79 -13.20 -2.62 19.68 -
EY -12.28 -5.49 -6.40 -5.96 -7.58 -38.18 5.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.63 0.65 0.61 0.49 0.47 0.53 -1.26%

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