[PBSB] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -236.57%
YoY- 43.12%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 383,915 328,788 328,137 427,823 427,720 417,523 430,043 -7.29%
PBT 10,133 -7,854 -59,107 -43 -224 8,279 -74,865 -
Tax -3,054 -4,455 -854 -6,272 -6,262 -2,989 -22,596 -73.69%
NP 7,079 -12,309 -59,961 -6,315 -6,486 5,290 -97,461 -
-
NP to SH 8,783 -9,230 -53,407 -9,407 -2,795 5,141 -89,381 -
-
Tax Rate 30.14% - - - - 36.10% - -
Total Cost 376,836 341,097 388,098 434,138 434,206 412,233 527,504 -20.10%
-
Net Worth 531,065 515,044 627,875 683,324 680,555 505,412 714,752 -17.98%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 531,065 515,044 627,875 683,324 680,555 505,412 714,752 -17.98%
NOSH 510,639 509,944 510,467 509,943 500,408 505,412 506,917 0.48%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.84% -3.74% -18.27% -1.48% -1.52% 1.27% -22.66% -
ROE 1.65% -1.79% -8.51% -1.38% -0.41% 1.02% -12.51% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 75.18 64.48 64.28 83.90 85.47 82.61 84.83 -7.74%
EPS 1.72 -1.81 -10.47 -1.84 -0.56 1.02 -17.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.01 1.23 1.34 1.36 1.00 1.41 -18.38%
Adjusted Per Share Value based on latest NOSH - 509,943
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 63.13 54.07 53.96 70.35 70.33 68.66 70.72 -7.29%
EPS 1.44 -1.52 -8.78 -1.55 -0.46 0.85 -14.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8733 0.8469 1.0325 1.1236 1.1191 0.8311 1.1753 -17.97%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.455 0.57 0.71 0.76 0.77 0.78 0.76 -
P/RPS 0.61 0.88 1.10 0.91 0.90 0.94 0.90 -22.85%
P/EPS 26.45 -31.49 -6.79 -41.20 -137.86 76.68 -4.31 -
EY 3.78 -3.18 -14.74 -2.43 -0.73 1.30 -23.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.56 0.58 0.57 0.57 0.78 0.54 -12.77%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 28/05/13 28/02/13 29/11/12 28/08/12 10/05/12 24/02/12 -
Price 0.35 0.565 0.605 0.70 0.79 0.76 0.84 -
P/RPS 0.47 0.88 0.94 0.83 0.92 0.92 0.99 -39.17%
P/EPS 20.35 -31.22 -5.78 -37.95 -141.44 74.72 -4.76 -
EY 4.91 -3.20 -17.29 -2.64 -0.71 1.34 -20.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.56 0.49 0.52 0.58 0.76 0.60 -31.54%

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