[PLB] QoQ Annualized Quarter Result on 31-May-2008 [#3]

Announcement Date
28-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-May-2008 [#3]
Profit Trend
QoQ- 118.04%
YoY- -37.31%
View:
Show?
Annualized Quarter Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 120,112 127,196 170,368 201,165 164,916 110,544 161,174 -17.81%
PBT 3,504 7,048 3,822 3,584 1,900 4,128 2,978 11.46%
Tax -2,614 -4,252 -405 -621 -414 -240 -495 203.55%
NP 890 2,796 3,417 2,962 1,486 3,888 2,483 -49.57%
-
NP to SH 904 3,020 3,281 2,852 1,308 3,808 2,369 -47.42%
-
Tax Rate 74.60% 60.33% 10.60% 17.33% 21.79% 5.81% 16.62% -
Total Cost 119,222 124,400 166,951 198,202 163,430 106,656 158,691 -17.37%
-
Net Worth 107,784 108,860 110,868 110,575 109,908 111,676 110,249 -1.49%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 107,784 108,860 110,868 110,575 109,908 111,676 110,249 -1.49%
NOSH 86,923 87,790 90,137 90,635 90,833 91,538 91,115 -3.09%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 0.74% 2.20% 2.01% 1.47% 0.90% 3.52% 1.54% -
ROE 0.84% 2.77% 2.96% 2.58% 1.19% 3.41% 2.15% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 138.18 144.89 189.01 221.95 181.56 120.76 176.89 -15.19%
EPS 1.04 3.44 3.64 3.15 1.44 4.16 2.60 -45.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.24 1.23 1.22 1.21 1.22 1.21 1.64%
Adjusted Per Share Value based on latest NOSH - 90,864
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 106.87 113.17 151.58 178.98 146.73 98.35 143.40 -17.81%
EPS 0.80 2.69 2.92 2.54 1.16 3.39 2.11 -47.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.959 0.9686 0.9864 0.9838 0.9779 0.9936 0.9809 -1.49%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 -
Price 0.99 0.95 1.14 1.18 1.31 1.59 0.77 -
P/RPS 0.72 0.66 0.60 0.53 0.72 1.32 0.44 38.90%
P/EPS 95.19 27.62 31.32 37.50 90.97 38.22 29.62 117.92%
EY 1.05 3.62 3.19 2.67 1.10 2.62 3.38 -54.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.77 0.93 0.97 1.08 1.30 0.64 16.05%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 30/04/09 19/01/09 30/10/08 28/07/08 29/04/08 28/01/08 30/10/07 -
Price 1.00 0.93 0.88 1.14 1.22 1.43 1.34 -
P/RPS 0.72 0.64 0.47 0.51 0.67 1.18 0.76 -3.54%
P/EPS 96.15 27.03 24.18 36.23 84.72 34.38 51.54 51.60%
EY 1.04 3.70 4.14 2.76 1.18 2.91 1.94 -34.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.75 0.72 0.93 1.01 1.17 1.11 -18.96%

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