[PLS] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -32.01%
YoY- 63.2%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 46,410 35,880 17,116 24,324 26,824 22,476 35,103 20.44%
PBT 2,940 1,548 -5,982 -1,290 -696 -1,844 -3,367 -
Tax -40 -24 871 -156 -144 -104 706 -
NP 2,900 1,524 -5,111 -1,446 -840 -1,948 -2,661 -
-
NP to SH 2,550 84 -4,168 -1,468 -1,112 -2,080 -3,094 -
-
Tax Rate 1.36% 1.55% - - - - - -
Total Cost 43,510 34,356 22,227 25,770 27,664 24,424 37,764 9.89%
-
Net Worth 71,432 45,087 68,859 71,500 72,770 72,345 77,722 -5.46%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 71,432 45,087 68,859 71,500 72,770 72,345 77,722 -5.46%
NOSH 326,923 210,000 325,729 323,823 327,058 325,000 346,666 -3.83%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.25% 4.25% -29.86% -5.95% -3.13% -8.67% -7.58% -
ROE 3.57% 0.19% -6.05% -2.05% -1.53% -2.88% -3.98% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 14.20 17.09 5.25 7.51 8.20 6.92 10.13 25.22%
EPS 0.78 0.04 -1.28 -0.45 -0.34 -0.64 -0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2185 0.2147 0.2114 0.2208 0.2225 0.2226 0.2242 -1.70%
Adjusted Per Share Value based on latest NOSH - 321,176
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 10.11 7.82 3.73 5.30 5.84 4.90 7.65 20.40%
EPS 0.56 0.02 -0.91 -0.32 -0.24 -0.45 -0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1556 0.0982 0.15 0.1557 0.1585 0.1576 0.1693 -5.46%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.08 1.00 0.60 0.53 0.57 0.78 0.78 -
P/RPS 7.61 5.85 11.42 7.06 6.95 11.28 7.70 -0.78%
P/EPS 138.46 2,500.00 -46.89 -116.91 -167.65 -121.87 -87.39 -
EY 0.72 0.04 -2.13 -0.86 -0.60 -0.82 -1.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.94 4.66 2.84 2.40 2.56 3.50 3.48 26.28%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 27/08/09 28/05/09 26/02/09 24/11/08 29/08/08 30/05/08 -
Price 1.09 1.15 0.80 0.65 0.79 0.81 0.61 -
P/RPS 7.68 6.73 15.22 8.65 9.63 11.71 6.02 17.61%
P/EPS 139.74 2,875.00 -62.52 -143.38 -232.35 -126.56 -68.35 -
EY 0.72 0.03 -1.60 -0.70 -0.43 -0.79 -1.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.99 5.36 3.78 2.94 3.55 3.64 2.72 49.80%

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