[PEB] QoQ Cumulative Quarter Result on 30-Nov-2009 [#2]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
18-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- 69.44%
YoY- -76.0%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Cumulative Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 2,177 98,453 78,833 73,607 33,855 345,406 309,331 -96.29%
PBT 174 6,223 3,463 3,112 1,267 12,151 8,440 -92.42%
Tax 78 -5,084 -2,633 -2,502 -907 -6,942 -4,592 -
NP 252 1,139 830 610 360 5,209 3,848 -83.67%
-
NP to SH 252 1,139 830 610 360 5,209 3,848 -83.67%
-
Tax Rate -44.83% 81.70% 76.03% 80.40% 71.59% 57.13% 54.41% -
Total Cost 1,925 97,314 78,003 72,997 33,495 340,197 305,483 -96.55%
-
Net Worth 33,739 34,169 33,915 33,479 33,695 33,109 31,639 4.36%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 33,739 34,169 33,915 33,479 33,695 33,109 31,639 4.36%
NOSH 139,999 142,374 143,103 141,860 144,000 142,712 142,518 -1.17%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 11.58% 1.16% 1.05% 0.83% 1.06% 1.51% 1.24% -
ROE 0.75% 3.33% 2.45% 1.82% 1.07% 15.73% 12.16% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 1.56 69.15 55.09 51.89 23.51 242.03 217.05 -96.24%
EPS 0.18 0.80 0.58 0.43 0.25 3.65 2.70 -83.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.241 0.24 0.237 0.236 0.234 0.232 0.222 5.61%
Adjusted Per Share Value based on latest NOSH - 138,888
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 3.15 142.43 114.04 106.48 48.98 499.68 447.49 -96.29%
EPS 0.36 1.65 1.20 0.88 0.52 7.54 5.57 -83.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4881 0.4943 0.4906 0.4843 0.4875 0.479 0.4577 4.36%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 20/11/09 03/11/08 03/11/08 03/11/08 -
Price 0.08 0.08 0.08 0.08 0.08 0.08 0.08 -
P/RPS 5.14 0.12 0.15 0.15 0.34 0.03 0.04 2424.02%
P/EPS 44.44 10.00 13.79 18.60 32.00 2.19 2.96 505.58%
EY 2.25 10.00 7.25 5.38 3.13 45.63 33.75 -83.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.34 0.34 0.34 0.34 0.36 -5.62%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 27/10/10 29/07/10 27/04/10 18/01/10 03/11/08 03/11/08 03/11/08 -
Price 0.08 0.08 0.08 0.08 0.08 0.08 0.08 -
P/RPS 5.14 0.12 0.15 0.15 0.34 0.03 0.04 2424.02%
P/EPS 44.44 10.00 13.79 18.60 32.00 2.19 2.96 505.58%
EY 2.25 10.00 7.25 5.38 3.13 45.63 33.75 -83.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.34 0.34 0.34 0.34 0.36 -5.62%

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