[PBSB] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
10-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 105.81%
YoY- 9.76%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,601,203 1,273,066 845,243 417,523 1,923,368 1,493,325 965,826 39.86%
PBT -51,095 8,012 8,055 8,279 -63,292 11,573 21,053 -
Tax -16,377 -15,523 -9,251 -2,989 -38,010 -15,414 -10,492 34.37%
NP -67,472 -7,511 -1,196 5,290 -101,302 -3,841 10,561 -
-
NP to SH -60,468 -7,061 2,346 5,141 -88,423 958 17,496 -
-
Tax Rate - 193.75% 114.85% 36.10% - 133.19% 49.84% -
Total Cost 1,668,675 1,280,577 846,439 412,233 2,024,670 1,497,166 955,265 44.79%
-
Net Worth 531,696 677,882 681,560 505,412 694,463 866,980 507,707 3.11%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 531,696 677,882 681,560 505,412 694,463 866,980 507,707 3.11%
NOSH 506,378 505,882 501,147 505,412 506,907 507,006 507,707 -0.17%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -4.21% -0.59% -0.14% 1.27% -5.27% -0.26% 1.09% -
ROE -11.37% -1.04% 0.34% 1.02% -12.73% 0.11% 3.45% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 316.21 251.65 168.66 82.61 379.43 294.54 190.23 40.10%
EPS -11.94 -1.40 0.47 1.02 -17.44 0.19 3.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.34 1.36 1.00 1.37 1.71 1.00 3.29%
Adjusted Per Share Value based on latest NOSH - 505,412
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 263.30 209.34 138.99 68.66 316.27 245.56 158.82 39.86%
EPS -9.94 -1.16 0.39 0.85 -14.54 0.16 2.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8743 1.1147 1.1207 0.8311 1.142 1.4256 0.8349 3.10%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.71 0.76 0.77 0.78 0.76 0.79 0.99 -
P/RPS 0.22 0.30 0.46 0.94 0.20 0.27 0.52 -43.49%
P/EPS -5.95 -54.45 164.49 76.68 -4.36 418.09 28.73 -
EY -16.82 -1.84 0.61 1.30 -22.95 0.24 3.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.57 0.57 0.78 0.55 0.46 0.99 -22.06%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 28/08/12 10/05/12 24/02/12 23/11/11 24/08/11 -
Price 0.605 0.70 0.79 0.76 0.84 0.78 0.83 -
P/RPS 0.19 0.28 0.47 0.92 0.22 0.26 0.44 -42.72%
P/EPS -5.07 -50.15 168.76 74.72 -4.82 412.80 24.09 -
EY -19.74 -1.99 0.59 1.34 -20.77 0.24 4.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.52 0.58 0.76 0.61 0.46 0.83 -21.16%

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