[PLS] QoQ Cumulative Quarter Result on 30-Sep-2003 [#2]

Stock
[PLS] PLS PLANTATIONS BERHAD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 159.22%
YoY- 107.5%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 11,432 104,721 89,589 61,246 32,321 90,807 70,769 -70.37%
PBT -5 5,273 6,651 2,775 1,336 3,911 3,126 -
Tax 188 -1,744 -487 740 20 28 10 608.29%
NP 183 3,529 6,164 3,515 1,356 3,939 3,136 -84.98%
-
NP to SH 183 3,529 6,164 3,515 1,356 3,939 3,126 -84.94%
-
Tax Rate - 33.07% 7.32% -26.67% -1.50% -0.72% -0.32% -
Total Cost 11,249 101,192 83,425 57,731 30,965 86,868 67,633 -69.78%
-
Net Worth 67,317 45,959 21,776 23,956 21,784 20,903 19,971 124.97%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 67,317 45,959 21,776 23,956 21,784 20,903 19,971 124.97%
NOSH 65,357 44,620 21,776 21,778 21,784 21,774 21,708 108.64%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.60% 3.37% 6.88% 5.74% 4.20% 4.34% 4.43% -
ROE 0.27% 7.68% 28.31% 14.67% 6.22% 18.84% 15.65% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 17.49 234.69 411.40 281.23 148.37 417.03 326.00 -85.80%
EPS 0.28 9.21 18.87 16.14 4.15 18.09 14.40 -92.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.03 1.00 1.10 1.00 0.96 0.92 7.82%
Adjusted Per Share Value based on latest NOSH - 21,773
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 2.60 23.82 20.38 13.93 7.35 20.66 16.10 -70.37%
EPS 0.04 0.80 1.40 0.80 0.31 0.90 0.71 -85.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1531 0.1045 0.0495 0.0545 0.0496 0.0475 0.0454 125.04%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.28 0.34 0.45 0.86 0.89 0.78 0.81 -
P/RPS 1.60 0.14 0.11 0.31 0.60 0.19 0.25 245.09%
P/EPS 100.00 4.30 1.59 5.33 14.30 4.31 5.62 582.76%
EY 1.00 23.26 62.90 18.77 6.99 23.19 17.78 -85.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.33 0.45 0.78 0.89 0.81 0.88 -54.54%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 04/06/04 27/02/04 20/11/03 26/08/03 28/05/03 29/04/03 -
Price 0.26 0.26 0.36 0.80 0.84 0.72 0.71 -
P/RPS 1.49 0.11 0.09 0.28 0.57 0.17 0.22 258.38%
P/EPS 92.86 3.29 1.27 4.96 13.49 3.98 4.93 609.19%
EY 1.08 30.42 78.63 20.18 7.41 25.13 20.28 -85.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.36 0.73 0.84 0.75 0.77 -52.79%

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