[PBSB] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 94.8%
YoY- -437.84%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 109,745 83,941 56,409 27,542 119,705 92,470 59,729 49.84%
PBT -2,274 -3,191 -1,946 -973 -15,474 2,747 1,553 -
Tax -374 720 477 223 1,045 -921 -417 -6.97%
NP -2,648 -2,471 -1,469 -750 -14,429 1,826 1,136 -
-
NP to SH -2,648 -2,471 -1,469 -750 -14,429 1,826 1,136 -
-
Tax Rate - - - - - 33.53% 26.85% -
Total Cost 112,393 86,412 57,878 28,292 134,134 90,644 58,593 54.19%
-
Net Worth 76,606 79,099 80,445 81,308 79,790 90,250 89,758 -9.99%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 76,606 79,099 80,445 81,308 79,790 90,250 89,758 -9.99%
NOSH 34,980 35,000 34,976 35,046 34,995 34,980 35,061 -0.15%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -2.41% -2.94% -2.60% -2.72% -12.05% 1.97% 1.90% -
ROE -3.46% -3.12% -1.83% -0.92% -18.08% 2.02% 1.27% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 313.73 239.83 161.28 78.59 342.06 264.34 170.35 50.08%
EPS -7.57 -7.06 -4.20 -2.14 -41.22 5.22 3.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.26 2.30 2.32 2.28 2.58 2.56 -9.85%
Adjusted Per Share Value based on latest NOSH - 35,046
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 18.05 13.80 9.28 4.53 19.68 15.21 9.82 49.88%
EPS -0.44 -0.41 -0.24 -0.12 -2.37 0.30 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.126 0.1301 0.1323 0.1337 0.1312 0.1484 0.1476 -9.98%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.37 1.43 1.38 1.10 1.23 1.48 1.77 -
P/RPS 0.44 0.60 0.86 1.40 0.36 0.56 1.04 -43.55%
P/EPS -18.10 -20.25 -32.86 -51.40 -2.98 28.35 54.63 -
EY -5.53 -4.94 -3.04 -1.95 -33.52 3.53 1.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.60 0.47 0.54 0.57 0.69 -5.86%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 02/12/03 29/08/03 30/05/03 11/03/03 29/11/02 28/08/02 -
Price 1.38 1.47 1.41 1.13 1.08 1.37 1.75 -
P/RPS 0.44 0.61 0.87 1.44 0.32 0.52 1.03 -43.19%
P/EPS -18.23 -20.82 -33.57 -52.80 -2.62 26.25 54.01 -
EY -5.49 -4.80 -2.98 -1.89 -38.18 3.81 1.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.65 0.61 0.49 0.47 0.53 0.68 -4.95%

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