[POS] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[POS] POS MALAYSIA BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 134.17%
YoY- 3.69%
Quarter Report
Latest QR
Upcoming QR
POS's Result
POS's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 175,284 648,042 482,011 322,985 164,478 644,919 491,489 -49.67%
PBT 39,631 95,489 61,390 43,270 18,923 76,359 55,908 -20.48%
Tax -12,217 -28,177 -18,024 -11,667 -5,427 -26,053 -19,777 -27.44%
NP 27,414 67,312 43,366 31,603 13,496 50,306 36,131 -16.79%
-
NP to SH 27,414 67,312 43,366 31,603 13,496 50,306 36,131 -16.79%
-
Tax Rate 30.83% 29.51% 29.36% 26.96% 28.68% 34.12% 35.37% -
Total Cost 147,870 580,730 438,645 291,382 150,982 594,613 455,358 -52.72%
-
Net Worth 808,951 1,137,788 1,128,537 1,138,997 1,122,436 1,110,679 1,095,765 -18.30%
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 808,951 1,137,788 1,128,537 1,138,997 1,122,436 1,110,679 1,095,765 -18.30%
NOSH 404,475 395,065 392,807 390,642 391,188 390,878 390,605 2.35%
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 15.64% 10.39% 9.00% 9.78% 8.21% 7.80% 7.35% -
ROE 3.39% 5.92% 3.84% 2.77% 1.20% 4.53% 3.30% -
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 43.34 164.03 122.71 82.68 42.05 164.99 125.83 -50.83%
EPS 6.78 15.45 11.04 8.09 3.45 12.87 9.25 -18.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.88 2.873 2.9157 2.8693 2.8415 2.8053 -20.17%
Adjusted Per Share Value based on latest NOSH - 391,079
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 22.39 82.79 61.58 41.26 21.01 82.39 62.79 -49.68%
EPS 3.50 8.60 5.54 4.04 1.72 6.43 4.62 -16.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0334 1.4535 1.4417 1.4551 1.4339 1.4189 1.3998 -18.30%
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 1.84 1.49 1.57 1.45 1.21 1.29 1.33 -
P/RPS 4.25 0.91 1.28 1.75 2.88 0.78 1.06 152.16%
P/EPS 27.15 8.75 14.22 17.92 35.07 10.02 14.38 52.70%
EY 3.68 11.44 7.03 5.58 2.85 9.98 6.95 -34.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.52 0.55 0.50 0.42 0.45 0.47 56.41%
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 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 1.95 1.88 1.48 1.55 1.39 1.14 1.39 -
P/RPS 4.50 1.15 1.21 1.87 3.31 0.69 1.10 155.56%
P/EPS 28.77 11.03 13.41 19.16 40.29 8.86 15.03 54.10%
EY 3.48 9.06 7.46 5.22 2.48 11.29 6.65 -35.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.65 0.52 0.53 0.48 0.40 0.50 56.55%

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