[PBSB] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 54.19%
YoY- -61.73%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 112,120 86,723 58,171 28,166 109,745 83,941 56,409 57.75%
PBT -24,136 -3,038 -959 -1,018 -2,274 -3,191 -1,946 431.74%
Tax 5,219 -978 -562 -195 -374 720 477 389.28%
NP -18,917 -4,016 -1,521 -1,213 -2,648 -2,471 -1,469 445.15%
-
NP to SH -18,917 -4,016 -1,521 -1,213 -2,648 -2,471 -1,469 445.15%
-
Tax Rate - - - - - - - -
Total Cost 131,037 90,739 59,692 29,379 112,393 86,412 57,878 71.99%
-
Net Worth 51,434 72,126 75,175 75,506 76,606 79,099 80,445 -25.68%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 51,434 72,126 75,175 75,506 76,606 79,099 80,445 -25.68%
NOSH 34,989 35,013 34,965 34,956 34,980 35,000 34,976 0.02%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -16.87% -4.63% -2.61% -4.31% -2.41% -2.94% -2.60% -
ROE -36.78% -5.57% -2.02% -1.61% -3.46% -3.12% -1.83% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 320.44 247.69 166.37 80.57 313.73 239.83 161.28 57.71%
EPS -54.05 -11.47 -4.35 -3.47 -7.57 -7.06 -4.20 444.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 2.06 2.15 2.16 2.19 2.26 2.30 -25.70%
Adjusted Per Share Value based on latest NOSH - 34,956
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 18.44 14.26 9.57 4.63 18.05 13.80 9.28 57.72%
EPS -3.11 -0.66 -0.25 -0.20 -0.44 -0.41 -0.24 447.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0846 0.1186 0.1236 0.1242 0.126 0.1301 0.1323 -25.67%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.68 1.58 1.06 1.31 1.37 1.43 1.38 -
P/RPS 0.52 0.64 0.64 1.63 0.44 0.60 0.86 -28.38%
P/EPS -3.11 -13.78 -24.37 -37.75 -18.10 -20.25 -32.86 -79.08%
EY -32.18 -7.26 -4.10 -2.65 -5.53 -4.94 -3.04 378.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.77 0.49 0.61 0.63 0.63 0.60 53.10%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 27/08/04 28/05/04 27/02/04 02/12/03 29/08/03 -
Price 2.24 1.72 1.53 1.13 1.38 1.47 1.41 -
P/RPS 0.70 0.69 0.92 1.40 0.44 0.61 0.87 -13.43%
P/EPS -4.14 -15.00 -35.17 -32.56 -18.23 -20.82 -33.57 -75.06%
EY -24.14 -6.67 -2.84 -3.07 -5.49 -4.80 -2.98 300.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.83 0.71 0.52 0.63 0.65 0.61 83.29%

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