[PLB] QoQ Quarter Result on 31-Aug-2009 [#4]

Announcement Date
26-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-Aug-2009 [#4]
Profit Trend
QoQ- -1374.41%
YoY- -669.48%
View:
Show?
Quarter Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 19,949 23,368 25,341 21,857 27,420 28,256 31,799 -26.73%
PBT 2,400 31 575 -7,741 193 -10 1,762 22.90%
Tax -41 -147 -127 578 313 -244 -1,063 -88.60%
NP 2,359 -116 448 -7,163 506 -254 699 125.15%
-
NP to SH 2,319 -149 256 -7,073 555 -304 755 111.44%
-
Tax Rate 1.71% 474.19% 22.09% - -162.18% - 60.33% -
Total Cost 17,590 23,484 24,893 29,020 26,914 28,510 31,100 -31.63%
-
Net Worth 96,213 96,022 95,793 97,763 105,876 107,702 108,860 -7.91%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 96,213 96,022 95,793 97,763 105,876 107,702 108,860 -7.91%
NOSH 82,234 82,777 82,580 85,012 85,384 86,857 87,790 -4.26%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 11.83% -0.50% 1.77% -32.77% 1.85% -0.90% 2.20% -
ROE 2.41% -0.16% 0.27% -7.23% 0.52% -0.28% 0.69% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 24.26 28.23 30.69 25.71 32.11 32.53 36.22 -23.46%
EPS 2.82 -0.18 0.31 -8.32 0.65 -0.35 0.86 120.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.16 1.16 1.15 1.24 1.24 1.24 -3.80%
Adjusted Per Share Value based on latest NOSH - 85,012
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 17.75 20.79 22.55 19.45 24.40 25.14 28.29 -26.73%
EPS 2.06 -0.13 0.23 -6.29 0.49 -0.27 0.67 111.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.856 0.8543 0.8523 0.8698 0.942 0.9583 0.9686 -7.91%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.92 0.95 0.86 0.93 0.95 0.99 0.95 -
P/RPS 3.79 3.37 2.80 3.62 2.96 3.04 2.62 27.93%
P/EPS 32.62 -527.78 277.42 -11.18 146.15 -282.86 110.47 -55.68%
EY 3.07 -0.19 0.36 -8.95 0.68 -0.35 0.91 125.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.82 0.74 0.81 0.77 0.80 0.77 1.72%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 26/07/10 26/04/10 26/01/10 26/10/09 27/07/09 30/04/09 19/01/09 -
Price 0.90 1.02 0.90 0.94 0.96 1.00 0.93 -
P/RPS 3.71 3.61 2.93 3.66 2.99 3.07 2.57 27.75%
P/EPS 31.91 -566.67 290.32 -11.30 147.69 -285.71 108.14 -55.71%
EY 3.13 -0.18 0.34 -8.85 0.68 -0.35 0.92 126.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.88 0.78 0.82 0.77 0.81 0.75 1.77%

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