[PBSB] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -229.08%
YoY- -206.32%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 427,720 417,523 430,043 527,499 505,076 460,750 487,978 -8.41%
PBT -224 8,279 -74,865 -9,480 16,753 4,300 -20,237 -95.04%
Tax -6,262 -2,989 -22,596 -4,922 -6,356 -4,136 -3,419 49.75%
NP -6,486 5,290 -97,461 -14,402 10,397 164 -23,656 -57.82%
-
NP to SH -2,795 5,141 -89,381 -16,538 12,812 4,684 -23,847 -76.08%
-
Tax Rate - 36.10% - - 37.94% 96.19% - -
Total Cost 434,206 412,233 527,504 541,901 494,679 460,586 511,634 -10.37%
-
Net Worth 680,555 505,412 714,752 865,787 507,722 507,676 888,982 -16.32%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - 10,775 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 680,555 505,412 714,752 865,787 507,722 507,676 888,982 -16.32%
NOSH 500,408 505,412 506,917 506,308 507,722 507,676 538,776 -4.81%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -1.52% 1.27% -22.66% -2.73% 2.06% 0.04% -4.85% -
ROE -0.41% 1.02% -12.51% -1.91% 2.52% 0.92% -2.68% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 85.47 82.61 84.83 104.19 99.48 90.76 90.57 -3.79%
EPS -0.56 1.02 -17.63 -3.26 2.53 0.92 -4.44 -74.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.36 1.00 1.41 1.71 1.00 1.00 1.65 -12.10%
Adjusted Per Share Value based on latest NOSH - 506,308
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 70.33 68.66 70.72 86.74 83.05 75.76 80.24 -8.42%
EPS -0.46 0.85 -14.70 -2.72 2.11 0.77 -3.92 -76.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.77 -
NAPS 1.1191 0.8311 1.1753 1.4237 0.8349 0.8348 1.4618 -16.32%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.77 0.78 0.76 0.79 0.99 1.13 1.22 -
P/RPS 0.90 0.94 0.90 0.76 1.00 1.25 1.35 -23.70%
P/EPS -137.86 76.68 -4.31 -24.19 39.23 122.48 -27.56 192.77%
EY -0.73 1.30 -23.20 -4.13 2.55 0.82 -3.63 -65.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.64 -
P/NAPS 0.57 0.78 0.54 0.46 0.99 1.13 0.74 -15.98%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 10/05/12 24/02/12 23/11/11 24/08/11 30/05/11 22/02/11 -
Price 0.79 0.76 0.84 0.78 0.83 1.00 1.18 -
P/RPS 0.92 0.92 0.99 0.75 0.83 1.10 1.30 -20.60%
P/EPS -141.44 74.72 -4.76 -23.88 32.89 108.39 -26.66 204.49%
EY -0.71 1.34 -20.99 -4.19 3.04 0.92 -3.75 -67.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.69 -
P/NAPS 0.58 0.76 0.60 0.46 0.83 1.00 0.72 -13.43%

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