[PLB] QoQ Cumulative Quarter Result on 31-May-2007 [#3]

Announcement Date
30-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-May-2007 [#3]
Profit Trend
QoQ- 128.99%
YoY- -6.72%
View:
Show?
Cumulative Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 82,458 27,636 161,174 122,752 72,693 28,583 129,620 -26.05%
PBT 950 1,032 2,978 4,444 1,697 997 5,799 -70.09%
Tax -207 -60 -495 -899 -197 -83 -744 -57.41%
NP 743 972 2,483 3,545 1,500 914 5,055 -72.18%
-
NP to SH 654 952 2,369 3,412 1,490 920 5,098 -74.59%
-
Tax Rate 21.79% 5.81% 16.62% 20.23% 11.61% 8.32% 12.83% -
Total Cost 81,715 26,664 158,691 119,207 71,193 27,669 124,565 -24.52%
-
Net Worth 109,908 111,676 110,249 111,300 110,607 109,662 107,783 1.31%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 109,908 111,676 110,249 111,300 110,607 109,662 107,783 1.31%
NOSH 90,833 91,538 91,115 91,229 91,411 91,089 91,341 -0.37%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 0.90% 3.52% 1.54% 2.89% 2.06% 3.20% 3.90% -
ROE 0.60% 0.85% 2.15% 3.07% 1.35% 0.84% 4.73% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 90.78 30.19 176.89 134.55 79.52 31.38 141.91 -25.77%
EPS 0.72 1.04 2.60 3.74 1.63 1.01 5.59 -74.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.22 1.21 1.22 1.21 1.2039 1.18 1.68%
Adjusted Per Share Value based on latest NOSH - 91,090
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 73.36 24.59 143.40 109.21 64.68 25.43 115.33 -26.05%
EPS 0.58 0.85 2.11 3.04 1.33 0.82 4.54 -74.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9779 0.9936 0.9809 0.9903 0.9841 0.9757 0.959 1.31%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 1.31 1.59 0.77 0.72 0.82 0.86 0.88 -
P/RPS 1.44 5.27 0.44 0.54 1.03 2.74 0.62 75.47%
P/EPS 181.94 152.88 29.62 19.25 50.31 85.15 15.77 411.34%
EY 0.55 0.65 3.38 5.19 1.99 1.17 6.34 -80.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.30 0.64 0.59 0.68 0.71 0.75 27.54%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/04/08 28/01/08 30/10/07 30/07/07 23/04/07 30/01/07 30/10/06 -
Price 1.22 1.43 1.34 0.90 0.81 0.85 0.90 -
P/RPS 1.34 4.74 0.76 0.67 1.02 2.71 0.63 65.46%
P/EPS 169.44 137.50 51.54 24.06 49.69 84.16 16.13 380.33%
EY 0.59 0.73 1.94 4.16 2.01 1.19 6.20 -79.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.17 1.11 0.74 0.67 0.71 0.76 20.89%

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