[PLS] QoQ Cumulative Quarter Result on 30-Jun-2003 [#1]

Stock
[PLS] PLS PLANTATIONS BERHAD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -65.58%
YoY- 67.61%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 104,721 89,589 61,246 32,321 90,807 70,769 42,532 82.23%
PBT 5,273 6,651 2,775 1,336 3,911 3,126 1,679 114.30%
Tax -1,744 -487 740 20 28 10 15 -
NP 3,529 6,164 3,515 1,356 3,939 3,136 1,694 63.04%
-
NP to SH 3,529 6,164 3,515 1,356 3,939 3,126 1,694 63.04%
-
Tax Rate 33.07% 7.32% -26.67% -1.50% -0.72% -0.32% -0.89% -
Total Cost 101,192 83,425 57,731 30,965 86,868 67,633 40,838 83.01%
-
Net Worth 45,959 21,776 23,956 21,784 20,903 19,971 18,507 83.28%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 45,959 21,776 23,956 21,784 20,903 19,971 18,507 83.28%
NOSH 44,620 21,776 21,778 21,784 21,774 21,708 21,773 61.26%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.37% 6.88% 5.74% 4.20% 4.34% 4.43% 3.98% -
ROE 7.68% 28.31% 14.67% 6.22% 18.84% 15.65% 9.15% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 234.69 411.40 281.23 148.37 417.03 326.00 195.34 13.00%
EPS 9.21 18.87 16.14 4.15 18.09 14.40 7.78 11.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.00 1.10 1.00 0.96 0.92 0.85 13.64%
Adjusted Per Share Value based on latest NOSH - 21,784
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 23.82 20.38 13.93 7.35 20.66 16.10 9.67 82.29%
EPS 0.80 1.40 0.80 0.31 0.90 0.71 0.39 61.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1045 0.0495 0.0545 0.0496 0.0475 0.0454 0.0421 83.22%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.34 0.45 0.86 0.89 0.78 0.81 0.80 -
P/RPS 0.14 0.11 0.31 0.60 0.19 0.25 0.41 -51.11%
P/EPS 4.30 1.59 5.33 14.30 4.31 5.62 10.28 -44.03%
EY 23.26 62.90 18.77 6.99 23.19 17.78 9.73 78.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.45 0.78 0.89 0.81 0.88 0.94 -50.20%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 04/06/04 27/02/04 20/11/03 26/08/03 28/05/03 29/04/03 25/11/02 -
Price 0.26 0.36 0.80 0.84 0.72 0.71 0.78 -
P/RPS 0.11 0.09 0.28 0.57 0.17 0.22 0.40 -57.67%
P/EPS 3.29 1.27 4.96 13.49 3.98 4.93 10.03 -52.40%
EY 30.42 78.63 20.18 7.41 25.13 20.28 9.97 110.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.36 0.73 0.84 0.75 0.77 0.92 -58.01%

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