[PLS] QoQ Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[PLS] PLS PLANTATIONS BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 75.36%
YoY- 97.18%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 21,702 11,432 104,721 89,589 61,246 32,321 90,807 -61.38%
PBT 1,187 -5 5,273 6,651 2,775 1,336 3,911 -54.73%
Tax -260 188 -1,744 -487 740 20 28 -
NP 927 183 3,529 6,164 3,515 1,356 3,939 -61.78%
-
NP to SH 927 183 3,529 6,164 3,515 1,356 3,939 -61.78%
-
Tax Rate 21.90% - 33.07% 7.32% -26.67% -1.50% -0.72% -
Total Cost 20,775 11,249 101,192 83,425 57,731 30,965 86,868 -61.37%
-
Net Worth 68,862 67,317 45,959 21,776 23,956 21,784 20,903 120.92%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 68,862 67,317 45,959 21,776 23,956 21,784 20,903 120.92%
NOSH 66,214 65,357 44,620 21,776 21,778 21,784 21,774 109.47%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.27% 1.60% 3.37% 6.88% 5.74% 4.20% 4.34% -
ROE 1.35% 0.27% 7.68% 28.31% 14.67% 6.22% 18.84% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 32.78 17.49 234.69 411.40 281.23 148.37 417.03 -81.56%
EPS 1.40 0.28 9.21 18.87 16.14 4.15 18.09 -81.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.03 1.03 1.00 1.10 1.00 0.96 5.46%
Adjusted Per Share Value based on latest NOSH - 21,774
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 4.94 2.60 23.82 20.38 13.93 7.35 20.66 -61.37%
EPS 0.21 0.04 0.80 1.40 0.80 0.31 0.90 -61.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1566 0.1531 0.1045 0.0495 0.0545 0.0496 0.0475 121.03%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.25 0.28 0.34 0.45 0.86 0.89 0.78 -
P/RPS 0.76 1.60 0.14 0.11 0.31 0.60 0.19 151.34%
P/EPS 17.86 100.00 4.30 1.59 5.33 14.30 4.31 157.32%
EY 5.60 1.00 23.26 62.90 18.77 6.99 23.19 -61.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.33 0.45 0.78 0.89 0.81 -55.45%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 30/08/04 04/06/04 27/02/04 20/11/03 26/08/03 28/05/03 -
Price 0.24 0.26 0.26 0.36 0.80 0.84 0.72 -
P/RPS 0.73 1.49 0.11 0.09 0.28 0.57 0.17 163.48%
P/EPS 17.14 92.86 3.29 1.27 4.96 13.49 3.98 163.99%
EY 5.83 1.08 30.42 78.63 20.18 7.41 25.13 -62.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.25 0.36 0.73 0.84 0.75 -54.42%

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