[PBSB] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -440.46%
YoY- -274.81%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 427,823 427,720 417,523 430,043 527,499 505,076 460,750 -4.81%
PBT -43 -224 8,279 -74,865 -9,480 16,753 4,300 -
Tax -6,272 -6,262 -2,989 -22,596 -4,922 -6,356 -4,136 31.89%
NP -6,315 -6,486 5,290 -97,461 -14,402 10,397 164 -
-
NP to SH -9,407 -2,795 5,141 -89,381 -16,538 12,812 4,684 -
-
Tax Rate - - 36.10% - - 37.94% 96.19% -
Total Cost 434,138 434,206 412,233 527,504 541,901 494,679 460,586 -3.85%
-
Net Worth 683,324 680,555 505,412 714,752 865,787 507,722 507,676 21.84%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 683,324 680,555 505,412 714,752 865,787 507,722 507,676 21.84%
NOSH 509,943 500,408 505,412 506,917 506,308 507,722 507,676 0.29%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -1.48% -1.52% 1.27% -22.66% -2.73% 2.06% 0.04% -
ROE -1.38% -0.41% 1.02% -12.51% -1.91% 2.52% 0.92% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 83.90 85.47 82.61 84.83 104.19 99.48 90.76 -5.09%
EPS -1.84 -0.56 1.02 -17.63 -3.26 2.53 0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.36 1.00 1.41 1.71 1.00 1.00 21.48%
Adjusted Per Share Value based on latest NOSH - 506,917
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 70.35 70.33 68.66 70.72 86.74 83.05 75.76 -4.80%
EPS -1.55 -0.46 0.85 -14.70 -2.72 2.11 0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1236 1.1191 0.8311 1.1753 1.4237 0.8349 0.8348 21.83%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.76 0.77 0.78 0.76 0.79 0.99 1.13 -
P/RPS 0.91 0.90 0.94 0.90 0.76 1.00 1.25 -19.02%
P/EPS -41.20 -137.86 76.68 -4.31 -24.19 39.23 122.48 -
EY -2.43 -0.73 1.30 -23.20 -4.13 2.55 0.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.78 0.54 0.46 0.99 1.13 -36.55%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 28/08/12 10/05/12 24/02/12 23/11/11 24/08/11 30/05/11 -
Price 0.70 0.79 0.76 0.84 0.78 0.83 1.00 -
P/RPS 0.83 0.92 0.92 0.99 0.75 0.83 1.10 -17.07%
P/EPS -37.95 -141.44 74.72 -4.76 -23.88 32.89 108.39 -
EY -2.64 -0.71 1.34 -20.99 -4.19 3.04 0.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.58 0.76 0.60 0.46 0.83 1.00 -35.25%

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