[PLENITU] QoQ Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 23.64%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 82,455 32,734 174,611 99,201 78,948 35,583 146,107 -31.59%
PBT 26,491 11,431 66,629 30,533 24,868 10,148 40,027 -23.96%
Tax -7,885 -3,416 -19,102 -7,806 -6,486 -3,031 -12,153 -24.95%
NP 18,606 8,015 47,527 22,727 18,382 7,117 27,874 -23.52%
-
NP to SH 18,606 8,015 47,527 22,727 18,382 7,117 27,874 -23.52%
-
Tax Rate 29.76% 29.88% 28.67% 25.57% 26.08% 29.87% 30.36% -
Total Cost 63,849 24,719 127,084 76,474 60,566 28,466 118,233 -33.56%
-
Net Worth 396,964 388,606 344,983 314,209 288,452 291,564 273,675 27.99%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 3,670 - - - - -
Div Payout % - - 7.72% - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 396,964 388,606 344,983 314,209 288,452 291,564 273,675 27.99%
NOSH 135,021 134,932 122,334 118,123 109,677 101,237 97,393 24.20%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 22.57% 24.49% 27.22% 22.91% 23.28% 20.00% 19.08% -
ROE 4.69% 2.06% 13.78% 7.23% 6.37% 2.44% 10.19% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 61.07 24.26 142.73 83.98 71.98 35.15 150.02 -44.92%
EPS 13.78 5.94 38.85 19.24 16.76 7.03 28.62 -38.43%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 2.94 2.88 2.82 2.66 2.63 2.88 2.81 3.04%
Adjusted Per Share Value based on latest NOSH - 134,937
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 21.61 8.58 45.77 26.00 20.69 9.33 38.29 -31.58%
EPS 4.88 2.10 12.46 5.96 4.82 1.87 7.31 -23.52%
DPS 0.00 0.00 0.96 0.00 0.00 0.00 0.00 -
NAPS 1.0404 1.0185 0.9042 0.8235 0.756 0.7642 0.7173 27.99%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - - -
Price 1.37 1.47 1.80 1.98 2.22 0.00 0.00 -
P/RPS 2.24 6.06 1.26 2.36 3.08 0.00 0.00 -
P/EPS 9.94 24.75 4.63 10.29 13.25 0.00 0.00 -
EY 10.06 4.04 21.58 9.72 7.55 0.00 0.00 -
DY 0.00 0.00 1.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.51 0.64 0.74 0.84 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 25/11/04 25/08/04 21/05/04 24/02/04 14/11/03 - -
Price 1.34 1.42 1.60 1.75 2.19 0.00 0.00 -
P/RPS 2.19 5.85 1.12 2.08 3.04 0.00 0.00 -
P/EPS 9.72 23.91 4.12 9.10 13.07 0.00 0.00 -
EY 10.28 4.18 24.28 10.99 7.65 0.00 0.00 -
DY 0.00 0.00 1.87 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.57 0.66 0.83 0.00 0.00 -

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