[PBSB] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -96.34%
YoY- -95.8%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,923,368 1,493,325 965,826 460,750 1,786,848 1,298,870 764,839 84.61%
PBT -63,292 11,573 21,053 4,300 147,986 168,223 142,001 -
Tax -38,010 -15,414 -10,492 -4,136 -17,195 -13,776 -8,005 181.70%
NP -101,302 -3,841 10,561 164 130,791 154,447 133,996 -
-
NP to SH -88,423 958 17,496 4,684 127,808 151,655 136,100 -
-
Tax Rate - 133.19% 49.84% 96.19% 11.62% 8.19% 5.64% -
Total Cost 2,024,670 1,497,166 955,265 460,586 1,656,057 1,144,423 630,843 117.11%
-
Net Worth 694,463 866,980 507,707 507,676 811,190 853,754 777,295 -7.21%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - 10,268 - - -
Div Payout % - - - - 8.03% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 694,463 866,980 507,707 507,676 811,190 853,754 777,295 -7.21%
NOSH 506,907 507,006 507,707 507,676 513,411 505,179 488,864 2.43%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -5.27% -0.26% 1.09% 0.04% 7.32% 11.89% 17.52% -
ROE -12.73% 0.11% 3.45% 0.92% 15.76% 17.76% 17.51% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 379.43 294.54 190.23 90.76 348.03 257.11 156.45 80.22%
EPS -17.44 0.19 3.45 0.92 24.90 30.02 27.84 -
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.37 1.71 1.00 1.00 1.58 1.69 1.59 -9.42%
Adjusted Per Share Value based on latest NOSH - 507,676
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 316.27 245.56 158.82 75.76 293.83 213.58 125.77 84.61%
EPS -14.54 0.16 2.88 0.77 21.02 24.94 22.38 -
DPS 0.00 0.00 0.00 0.00 1.69 0.00 0.00 -
NAPS 1.142 1.4256 0.8349 0.8348 1.3339 1.4039 1.2782 -7.21%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.76 0.79 0.99 1.13 1.22 1.11 1.08 -
P/RPS 0.20 0.27 0.52 1.25 0.35 0.43 0.69 -56.10%
P/EPS -4.36 418.09 28.73 122.48 4.90 3.70 3.88 -
EY -22.95 0.24 3.48 0.82 20.40 27.05 25.78 -
DY 0.00 0.00 0.00 0.00 1.64 0.00 0.00 -
P/NAPS 0.55 0.46 0.99 1.13 0.77 0.66 0.68 -13.15%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 23/11/11 24/08/11 30/05/11 22/02/11 24/11/10 25/08/10 -
Price 0.84 0.78 0.83 1.00 1.18 1.19 1.11 -
P/RPS 0.22 0.26 0.44 1.10 0.34 0.46 0.71 -54.11%
P/EPS -4.82 412.80 24.09 108.39 4.74 3.96 3.99 -
EY -20.77 0.24 4.15 0.92 21.10 25.23 25.08 -
DY 0.00 0.00 0.00 0.00 1.69 0.00 0.00 -
P/NAPS 0.61 0.46 0.83 1.00 0.75 0.70 0.70 -8.74%

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