[PBSB] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -709.74%
YoY- -148.9%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 201,505 24,970 25,397 28,533 29,667 28,166 26,817 284.10%
PBT 34,003 -1,278 -21,098 -2,079 59 -1,018 917 1014.43%
Tax 1,815 826 6,197 -415 -367 -195 -1,094 -
NP 35,818 -452 -14,901 -2,494 -308 -1,213 -177 -
-
NP to SH 30,177 -463 -14,901 -2,494 -308 -1,213 -177 -
-
Tax Rate -5.34% - - - 622.03% - 119.30% -
Total Cost 165,687 25,422 40,298 31,027 29,975 29,379 26,994 235.60%
-
Net Worth 142,210 51,210 71,086 72,157 75,250 75,506 76,005 51.90%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 10,665 - - - - - - -
Div Payout % 35.34% - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 142,210 51,210 71,086 72,157 75,250 75,506 76,005 51.90%
NOSH 142,210 35,075 35,017 35,028 35,000 34,956 34,705 156.29%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 17.78% -1.81% -58.67% -8.74% -1.04% -4.31% -0.66% -
ROE 21.22% -0.90% -20.96% -3.46% -0.41% -1.61% -0.23% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 141.70 71.19 72.53 81.46 84.76 80.57 77.27 49.87%
EPS 14.53 -0.99 -42.57 -7.12 -0.88 -3.47 -0.51 -
DPS 7.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.46 2.03 2.06 2.15 2.16 2.19 -40.73%
Adjusted Per Share Value based on latest NOSH - 35,028
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 33.14 4.11 4.18 4.69 4.88 4.63 4.41 284.12%
EPS 4.96 -0.08 -2.45 -0.41 -0.05 -0.20 -0.03 -
DPS 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2338 0.0842 0.1169 0.1187 0.1237 0.1242 0.125 51.86%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.70 1.73 1.68 1.58 1.06 1.31 1.37 -
P/RPS 1.20 2.43 2.32 1.94 1.25 1.63 1.77 -22.84%
P/EPS 8.01 -131.06 -3.95 -22.19 -120.45 -37.75 -268.63 -
EY 12.48 -0.76 -25.33 -4.51 -0.83 -2.65 -0.37 -
DY 4.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.18 0.83 0.77 0.49 0.61 0.63 93.94%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 05/08/05 25/05/05 25/02/05 26/11/04 27/08/04 28/05/04 27/02/04 -
Price 2.24 1.76 2.24 1.72 1.53 1.13 1.38 -
P/RPS 1.58 2.47 3.09 2.11 1.81 1.40 1.79 -7.98%
P/EPS 10.56 -133.33 -5.26 -24.16 -173.86 -32.56 -270.59 -
EY 9.47 -0.75 -19.00 -4.14 -0.58 -3.07 -0.37 -
DY 3.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 1.21 1.10 0.83 0.71 0.52 0.63 133.13%

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