[PBSB] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -7.16%
YoY- 81.65%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 86,723 58,171 28,166 109,745 83,941 56,409 27,542 114.38%
PBT -3,038 -959 -1,018 -2,274 -3,191 -1,946 -973 113.18%
Tax -978 -562 -195 -374 720 477 223 -
NP -4,016 -1,521 -1,213 -2,648 -2,471 -1,469 -750 205.13%
-
NP to SH -4,016 -1,521 -1,213 -2,648 -2,471 -1,469 -750 205.13%
-
Tax Rate - - - - - - - -
Total Cost 90,739 59,692 29,379 112,393 86,412 57,878 28,292 117.01%
-
Net Worth 72,126 75,175 75,506 76,606 79,099 80,445 81,308 -7.65%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 72,126 75,175 75,506 76,606 79,099 80,445 81,308 -7.65%
NOSH 35,013 34,965 34,956 34,980 35,000 34,976 35,046 -0.06%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -4.63% -2.61% -4.31% -2.41% -2.94% -2.60% -2.72% -
ROE -5.57% -2.02% -1.61% -3.46% -3.12% -1.83% -0.92% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 247.69 166.37 80.57 313.73 239.83 161.28 78.59 114.51%
EPS -11.47 -4.35 -3.47 -7.57 -7.06 -4.20 -2.14 205.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 2.15 2.16 2.19 2.26 2.30 2.32 -7.59%
Adjusted Per Share Value based on latest NOSH - 34,705
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 14.26 9.57 4.63 18.05 13.80 9.28 4.53 114.34%
EPS -0.66 -0.25 -0.20 -0.44 -0.41 -0.24 -0.12 210.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1186 0.1236 0.1242 0.126 0.1301 0.1323 0.1337 -7.65%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.58 1.06 1.31 1.37 1.43 1.38 1.10 -
P/RPS 0.64 0.64 1.63 0.44 0.60 0.86 1.40 -40.57%
P/EPS -13.78 -24.37 -37.75 -18.10 -20.25 -32.86 -51.40 -58.32%
EY -7.26 -4.10 -2.65 -5.53 -4.94 -3.04 -1.95 139.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.49 0.61 0.63 0.63 0.60 0.47 38.84%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 27/08/04 28/05/04 27/02/04 02/12/03 29/08/03 30/05/03 -
Price 1.72 1.53 1.13 1.38 1.47 1.41 1.13 -
P/RPS 0.69 0.92 1.40 0.44 0.61 0.87 1.44 -38.68%
P/EPS -15.00 -35.17 -32.56 -18.23 -20.82 -33.57 -52.80 -56.68%
EY -6.67 -2.84 -3.07 -5.49 -4.80 -2.98 -1.89 131.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.71 0.52 0.63 0.65 0.61 0.49 41.96%

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