[PBSB] QoQ Quarter Result on 31-Mar-2004 [#1]

Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -585.31%
YoY- -61.73%
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 25,397 28,533 29,667 28,166 26,817 27,533 28,159 -6.62%
PBT -21,098 -2,079 59 -1,018 917 -1,245 -973 670.37%
Tax 6,197 -415 -367 -195 -1,094 243 254 733.09%
NP -14,901 -2,494 -308 -1,213 -177 -1,002 -719 647.59%
-
NP to SH -14,901 -2,494 -308 -1,213 -177 -1,002 -719 647.59%
-
Tax Rate - - 622.03% - 119.30% - - -
Total Cost 40,298 31,027 29,975 29,379 26,994 28,535 28,878 24.74%
-
Net Worth 71,086 72,157 75,250 75,506 76,005 79,179 80,668 -8.04%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 71,086 72,157 75,250 75,506 76,005 79,179 80,668 -8.04%
NOSH 35,017 35,028 35,000 34,956 34,705 35,034 35,073 -0.10%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -58.67% -8.74% -1.04% -4.31% -0.66% -3.64% -2.55% -
ROE -20.96% -3.46% -0.41% -1.61% -0.23% -1.27% -0.89% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 72.53 81.46 84.76 80.57 77.27 78.59 80.29 -6.52%
EPS -42.57 -7.12 -0.88 -3.47 -0.51 -2.86 -2.05 648.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 2.06 2.15 2.16 2.19 2.26 2.30 -7.95%
Adjusted Per Share Value based on latest NOSH - 34,956
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 4.18 4.69 4.88 4.63 4.41 4.53 4.63 -6.56%
EPS -2.45 -0.41 -0.05 -0.20 -0.03 -0.16 -0.12 640.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1169 0.1187 0.1237 0.1242 0.125 0.1302 0.1326 -8.02%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.68 1.58 1.06 1.31 1.37 1.43 1.38 -
P/RPS 2.32 1.94 1.25 1.63 1.77 1.82 1.72 21.96%
P/EPS -3.95 -22.19 -120.45 -37.75 -268.63 -50.00 -67.32 -84.76%
EY -25.33 -4.51 -0.83 -2.65 -0.37 -2.00 -1.49 555.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.77 0.49 0.61 0.63 0.63 0.60 24.02%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 27/08/04 28/05/04 27/02/04 02/12/03 29/08/03 -
Price 2.24 1.72 1.53 1.13 1.38 1.47 1.41 -
P/RPS 3.09 2.11 1.81 1.40 1.79 1.87 1.76 45.28%
P/EPS -5.26 -24.16 -173.86 -32.56 -270.59 -51.40 -68.78 -81.84%
EY -19.00 -4.14 -0.58 -3.07 -0.37 -1.95 -1.45 451.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.83 0.71 0.52 0.63 0.65 0.61 47.88%

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