[PBSB] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -164.04%
YoY- -62.53%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 226,475 24,970 112,120 86,723 58,171 28,166 109,745 62.16%
PBT 32,725 -1,278 -24,136 -3,038 -959 -1,018 -2,274 -
Tax 2,641 826 5,219 -978 -562 -195 -374 -
NP 35,366 -452 -18,917 -4,016 -1,521 -1,213 -2,648 -
-
NP to SH 29,714 -463 -18,917 -4,016 -1,521 -1,213 -2,648 -
-
Tax Rate -8.07% - - - - - - -
Total Cost 191,109 25,422 131,037 90,739 59,692 29,379 112,393 42.50%
-
Net Worth 94,450 51,210 51,434 72,126 75,175 75,506 76,606 14.99%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 7,083 - - - - - - -
Div Payout % 23.84% - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 94,450 51,210 51,434 72,126 75,175 75,506 76,606 14.99%
NOSH 94,450 35,075 34,989 35,013 34,965 34,956 34,980 94.02%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 15.62% -1.81% -16.87% -4.63% -2.61% -4.31% -2.41% -
ROE 31.46% -0.90% -36.78% -5.57% -2.02% -1.61% -3.46% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 239.78 71.19 320.44 247.69 166.37 80.57 313.73 -16.42%
EPS 23.37 -0.99 -54.05 -11.47 -4.35 -3.47 -7.57 -
DPS 7.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.46 1.47 2.06 2.15 2.16 2.19 -40.73%
Adjusted Per Share Value based on latest NOSH - 35,028
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 37.24 4.11 18.44 14.26 9.57 4.63 18.05 62.13%
EPS 4.89 -0.08 -3.11 -0.66 -0.25 -0.20 -0.44 -
DPS 1.16 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1553 0.0842 0.0846 0.1186 0.1236 0.1242 0.126 14.97%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.70 1.73 1.68 1.58 1.06 1.31 1.37 -
P/RPS 0.71 2.43 0.52 0.64 0.64 1.63 0.44 37.61%
P/EPS 5.40 -131.06 -3.11 -13.78 -24.37 -37.75 -18.10 -
EY 18.51 -0.76 -32.18 -7.26 -4.10 -2.65 -5.53 -
DY 4.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.18 1.14 0.77 0.49 0.61 0.63 93.94%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 05/08/05 25/05/05 25/02/05 26/11/04 27/08/04 28/05/04 27/02/04 -
Price 2.24 1.76 2.24 1.72 1.53 1.13 1.38 -
P/RPS 0.93 2.47 0.70 0.69 0.92 1.40 0.44 64.77%
P/EPS 7.12 -133.33 -4.14 -15.00 -35.17 -32.56 -18.23 -
EY 14.04 -0.75 -24.14 -6.67 -2.84 -3.07 -5.49 -
DY 3.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 1.21 1.52 0.83 0.71 0.52 0.63 133.13%

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