[PENSONI] QoQ Annualized Quarter Result on 31-May-2003 [#4]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
25-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-May-2003 [#4]
Profit Trend
QoQ- -501.11%
YoY- -585.07%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 145,154 142,750 129,908 120,792 121,266 119,318 80,328 48.41%
PBT 3,112 3,136 2,584 -3,869 1,573 1,564 600 199.93%
Tax -904 -480 -920 -94 -585 -462 -360 84.85%
NP 2,208 2,656 1,664 -3,963 988 1,102 240 339.65%
-
NP to SH 2,208 2,656 1,664 -3,963 988 1,102 240 339.65%
-
Tax Rate 29.05% 15.31% 35.60% - 37.19% 29.54% 60.00% -
Total Cost 142,946 140,094 128,244 124,755 120,278 118,216 80,088 47.19%
-
Net Worth 85,575 85,602 84,586 84,282 89,383 89,363 95,999 -7.38%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div - - - 463 - - - -
Div Payout % - - - 0.00% - - - -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 85,575 85,602 84,586 84,282 89,383 89,363 95,999 -7.38%
NOSH 46,256 46,271 46,222 46,309 46,312 46,302 50,000 -5.06%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 1.52% 1.86% 1.28% -3.28% 0.81% 0.92% 0.30% -
ROE 2.58% 3.10% 1.97% -4.70% 1.11% 1.23% 0.25% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 313.80 308.50 281.05 260.84 261.84 257.69 160.66 56.31%
EPS 4.77 5.74 3.60 -8.56 2.13 2.38 0.48 362.87%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.85 1.85 1.83 1.82 1.93 1.93 1.92 -2.44%
Adjusted Per Share Value based on latest NOSH - 46,309
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 92.23 90.70 82.54 76.75 77.05 75.81 51.04 48.41%
EPS 1.40 1.69 1.06 -2.52 0.63 0.70 0.15 343.89%
DPS 0.00 0.00 0.00 0.29 0.00 0.00 0.00 -
NAPS 0.5437 0.5439 0.5374 0.5355 0.5679 0.5678 0.6099 -7.38%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 0.66 0.56 0.56 0.44 0.50 0.55 0.65 -
P/RPS 0.21 0.18 0.20 0.17 0.19 0.21 0.40 -34.94%
P/EPS 13.83 9.76 15.56 -5.14 23.44 23.11 135.42 -78.18%
EY 7.23 10.25 6.43 -19.45 4.27 4.33 0.74 357.65%
DY 0.00 0.00 0.00 2.27 0.00 0.00 0.00 -
P/NAPS 0.36 0.30 0.31 0.24 0.26 0.28 0.34 3.88%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 19/04/04 07/01/04 23/10/03 25/07/03 21/04/03 24/01/03 24/10/02 -
Price 0.56 0.53 0.57 0.51 0.47 0.52 0.56 -
P/RPS 0.18 0.17 0.20 0.20 0.18 0.20 0.35 -35.83%
P/EPS 11.73 9.23 15.83 -5.96 22.03 21.85 116.67 -78.40%
EY 8.52 10.83 6.32 -16.78 4.54 4.58 0.86 361.92%
DY 0.00 0.00 0.00 1.96 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.31 0.28 0.24 0.27 0.29 2.28%

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