[PBSB] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[PBSB] PBS BERHAD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 173.53%
YoY- -48.11%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 417,523 430,043 527,499 505,076 460,750 487,978 534,031 -15.11%
PBT 8,279 -74,865 -9,480 16,753 4,300 -20,237 26,222 -53.60%
Tax -2,989 -22,596 -4,922 -6,356 -4,136 -3,419 -5,771 -35.48%
NP 5,290 -97,461 -14,402 10,397 164 -23,656 20,451 -59.36%
-
NP to SH 5,141 -89,381 -16,538 12,812 4,684 -23,847 15,555 -52.16%
-
Tax Rate 36.10% - - 37.94% 96.19% - 22.01% -
Total Cost 412,233 527,504 541,901 494,679 460,586 511,634 513,580 -13.61%
-
Net Worth 505,412 714,752 865,787 507,722 507,676 888,982 909,617 -32.38%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - 10,775 - -
Div Payout % - - - - - 0.00% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 505,412 714,752 865,787 507,722 507,676 888,982 909,617 -32.38%
NOSH 505,412 506,917 506,308 507,722 507,676 538,776 538,235 -4.10%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 1.27% -22.66% -2.73% 2.06% 0.04% -4.85% 3.83% -
ROE 1.02% -12.51% -1.91% 2.52% 0.92% -2.68% 1.71% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 82.61 84.83 104.19 99.48 90.76 90.57 99.22 -11.48%
EPS 1.02 -17.63 -3.26 2.53 0.92 -4.44 2.89 -50.02%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.00 1.41 1.71 1.00 1.00 1.65 1.69 -29.49%
Adjusted Per Share Value based on latest NOSH - 507,722
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 68.66 70.72 86.74 83.05 75.76 80.24 87.81 -15.11%
EPS 0.85 -14.70 -2.72 2.11 0.77 -3.92 2.56 -52.01%
DPS 0.00 0.00 0.00 0.00 0.00 1.77 0.00 -
NAPS 0.8311 1.1753 1.4237 0.8349 0.8348 1.4618 1.4958 -32.39%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.78 0.76 0.79 0.99 1.13 1.22 1.11 -
P/RPS 0.94 0.90 0.76 1.00 1.25 1.35 1.12 -11.01%
P/EPS 76.68 -4.31 -24.19 39.23 122.48 -27.56 38.41 58.48%
EY 1.30 -23.20 -4.13 2.55 0.82 -3.63 2.60 -36.97%
DY 0.00 0.00 0.00 0.00 0.00 1.64 0.00 -
P/NAPS 0.78 0.54 0.46 0.99 1.13 0.74 0.66 11.76%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 10/05/12 24/02/12 23/11/11 24/08/11 30/05/11 22/02/11 24/11/10 -
Price 0.76 0.84 0.78 0.83 1.00 1.18 1.19 -
P/RPS 0.92 0.99 0.75 0.83 1.10 1.30 1.20 -16.21%
P/EPS 74.72 -4.76 -23.88 32.89 108.39 -26.66 41.18 48.71%
EY 1.34 -20.99 -4.19 3.04 0.92 -3.75 2.43 -32.72%
DY 0.00 0.00 0.00 0.00 0.00 1.69 0.00 -
P/NAPS 0.76 0.60 0.46 0.83 1.00 0.72 0.70 5.63%

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