[PBSB] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -97.43%
YoY- -93.17%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 119,705 92,470 59,729 30,621 134,826 104,218 70,667 41.96%
PBT -15,474 2,747 1,553 301 12,291 11,814 9,554 -
Tax 1,045 -921 -417 -79 -3,642 -4,045 -3,252 -
NP -14,429 1,826 1,136 222 8,649 7,769 6,302 -
-
NP to SH -14,429 1,826 1,136 222 8,649 7,769 6,302 -
-
Tax Rate - 33.53% 26.85% 26.25% 29.63% 34.24% 34.04% -
Total Cost 134,134 90,644 58,593 30,399 126,177 96,449 64,365 62.93%
-
Net Worth 79,790 90,250 89,758 89,152 90,305 89,238 87,877 -6.21%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 79,790 90,250 89,758 89,152 90,305 89,238 87,877 -6.21%
NOSH 34,995 34,980 35,061 35,238 35,002 34,995 35,011 -0.03%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -12.05% 1.97% 1.90% 0.72% 6.41% 7.45% 8.92% -
ROE -18.08% 2.02% 1.27% 0.25% 9.58% 8.71% 7.17% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 342.06 264.34 170.35 86.90 385.19 297.80 201.84 42.00%
EPS -41.22 5.22 3.24 0.63 24.71 22.20 18.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.58 2.56 2.53 2.58 2.55 2.51 -6.18%
Adjusted Per Share Value based on latest NOSH - 35,238
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 19.68 15.21 9.82 5.04 22.17 17.14 11.62 41.94%
EPS -2.37 0.30 0.19 0.04 1.42 1.28 1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1312 0.1484 0.1476 0.1466 0.1485 0.1467 0.1445 -6.21%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.23 1.48 1.77 1.83 1.60 1.41 1.64 -
P/RPS 0.36 0.56 1.04 2.11 0.42 0.47 0.81 -41.67%
P/EPS -2.98 28.35 54.63 290.48 6.48 6.35 9.11 -
EY -33.52 3.53 1.83 0.34 15.44 15.74 10.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.69 0.72 0.62 0.55 0.65 -11.59%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 11/03/03 29/11/02 28/08/02 31/05/02 28/02/02 29/11/01 17/08/01 -
Price 1.08 1.37 1.75 1.76 1.67 1.69 1.73 -
P/RPS 0.32 0.52 1.03 2.03 0.43 0.57 0.86 -48.17%
P/EPS -2.62 26.25 54.01 279.37 6.76 7.61 9.61 -
EY -38.18 3.81 1.85 0.36 14.80 13.14 10.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.68 0.70 0.65 0.66 0.69 -22.52%

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