[PBSB] QoQ Quarter Result on 31-Dec-2002 [#4]

Announcement Date
11-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -2461.51%
YoY- -1954.32%
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 27,533 28,159 27,542 28,594 32,123 29,108 30,621 -6.83%
PBT -1,245 -973 -973 -18,222 1,195 1,252 301 -
Tax 243 254 223 1,904 -504 -339 -79 -
NP -1,002 -719 -750 -16,318 691 913 222 -
-
NP to SH -1,002 -719 -750 -16,318 691 913 222 -
-
Tax Rate - - - - 42.18% 27.08% 26.25% -
Total Cost 28,535 28,878 28,292 44,912 31,432 28,195 30,399 -4.12%
-
Net Worth 79,179 80,668 81,308 84,356 90,496 89,550 89,152 -7.59%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 79,179 80,668 81,308 84,356 90,496 89,550 89,152 -7.59%
NOSH 35,034 35,073 35,046 35,002 35,076 34,980 35,238 -0.38%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -3.64% -2.55% -2.72% -57.07% 2.15% 3.14% 0.72% -
ROE -1.27% -0.89% -0.92% -19.34% 0.76% 1.02% 0.25% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 78.59 80.29 78.59 81.69 91.58 83.21 86.90 -6.47%
EPS -2.86 -2.05 -2.14 -46.62 1.97 2.61 0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 2.30 2.32 2.41 2.58 2.56 2.53 -7.24%
Adjusted Per Share Value based on latest NOSH - 35,002
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 4.53 4.63 4.53 4.70 5.28 4.79 5.04 -6.85%
EPS -0.16 -0.12 -0.12 -2.68 0.11 0.15 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1302 0.1326 0.1337 0.1387 0.1488 0.1473 0.1466 -7.59%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.43 1.38 1.10 1.23 1.48 1.77 1.83 -
P/RPS 1.82 1.72 1.40 1.51 1.62 2.13 2.11 -9.37%
P/EPS -50.00 -67.32 -51.40 -2.64 75.13 67.82 290.48 -
EY -2.00 -1.49 -1.95 -37.90 1.33 1.47 0.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.60 0.47 0.51 0.57 0.69 0.72 -8.50%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 02/12/03 29/08/03 30/05/03 11/03/03 29/11/02 28/08/02 31/05/02 -
Price 1.47 1.41 1.13 1.08 1.37 1.75 1.76 -
P/RPS 1.87 1.76 1.44 1.32 1.50 2.10 2.03 -5.32%
P/EPS -51.40 -68.78 -52.80 -2.32 69.54 67.05 279.37 -
EY -1.95 -1.45 -1.89 -43.17 1.44 1.49 0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.61 0.49 0.45 0.53 0.68 0.70 -4.81%

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