[PBSB] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -371.04%
YoY- -614.39%
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 371,789 226,475 24,970 112,120 86,723 58,171 28,166 457.65%
PBT 59,234 32,725 -1,278 -24,136 -3,038 -959 -1,018 -
Tax 2,000 2,641 826 5,219 -978 -562 -195 -
NP 61,234 35,366 -452 -18,917 -4,016 -1,521 -1,213 -
-
NP to SH 52,681 29,714 -463 -18,917 -4,016 -1,521 -1,213 -
-
Tax Rate -3.38% -8.07% - - - - - -
Total Cost 310,555 191,109 25,422 131,037 90,739 59,692 29,379 380.96%
-
Net Worth 147,792 94,450 51,210 51,434 72,126 75,175 75,506 56.41%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 17,735 7,083 - - - - - -
Div Payout % 33.67% 23.84% - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 147,792 94,450 51,210 51,434 72,126 75,175 75,506 56.41%
NOSH 147,792 94,450 35,075 34,989 35,013 34,965 34,956 161.23%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 16.47% 15.62% -1.81% -16.87% -4.63% -2.61% -4.31% -
ROE 35.65% 31.46% -0.90% -36.78% -5.57% -2.02% -1.61% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 251.56 239.78 71.19 320.44 247.69 166.37 80.57 113.47%
EPS 28.07 23.37 -0.99 -54.05 -11.47 -4.35 -3.47 -
DPS 12.00 7.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.46 1.47 2.06 2.15 2.16 -40.12%
Adjusted Per Share Value based on latest NOSH - 35,017
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 61.14 37.24 4.11 18.44 14.26 9.57 4.63 457.80%
EPS 8.66 4.89 -0.08 -3.11 -0.66 -0.25 -0.20 -
DPS 2.92 1.16 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.243 0.1553 0.0842 0.0846 0.1186 0.1236 0.1242 56.36%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.16 1.70 1.73 1.68 1.58 1.06 1.31 -
P/RPS 0.86 0.71 2.43 0.52 0.64 0.64 1.63 -34.68%
P/EPS 6.06 5.40 -131.06 -3.11 -13.78 -24.37 -37.75 -
EY 16.50 18.51 -0.76 -32.18 -7.26 -4.10 -2.65 -
DY 5.56 4.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 1.70 1.18 1.14 0.77 0.49 0.61 132.13%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 14/11/05 05/08/05 25/05/05 25/02/05 26/11/04 27/08/04 28/05/04 -
Price 1.97 2.24 1.76 2.24 1.72 1.53 1.13 -
P/RPS 0.78 0.93 2.47 0.70 0.69 0.92 1.40 -32.26%
P/EPS 5.53 7.12 -133.33 -4.14 -15.00 -35.17 -32.56 -
EY 18.09 14.04 -0.75 -24.14 -6.67 -2.84 -3.07 -
DY 6.09 3.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 2.24 1.21 1.52 0.83 0.71 0.52 142.82%

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