[PBSB] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -55.26%
YoY- 77.69%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 280,405 108,567 111,763 113,183 112,183 110,675 110,051 86.65%
PBT 9,548 -24,396 -24,136 -2,121 -1,287 -2,319 -2,274 -
Tax 8,423 6,241 5,220 -2,071 -1,413 -792 -374 -
NP 17,971 -18,155 -18,916 -4,192 -2,700 -3,111 -2,648 -
-
NP to SH 12,319 -18,166 -18,916 -4,192 -2,700 -3,111 -2,648 -
-
Tax Rate -88.22% - - - - - - -
Total Cost 262,434 126,722 130,679 117,375 114,883 113,786 112,699 75.77%
-
Net Worth 142,210 51,210 71,086 72,157 75,250 75,506 76,005 51.90%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 10,665 - - - - - - -
Div Payout % 86.58% - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 142,210 51,210 71,086 72,157 75,250 75,506 76,005 51.90%
NOSH 142,210 35,075 35,017 35,028 35,000 34,956 34,705 156.29%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 6.41% -16.72% -16.93% -3.70% -2.41% -2.81% -2.41% -
ROE 8.66% -35.47% -26.61% -5.81% -3.59% -4.12% -3.48% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 197.18 309.52 319.16 323.12 320.52 316.61 317.10 -27.16%
EPS 8.66 -51.79 -54.02 -11.97 -7.71 -8.90 -7.63 -
DPS 7.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.46 2.03 2.06 2.15 2.16 2.19 -40.73%
Adjusted Per Share Value based on latest NOSH - 35,028
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 46.11 17.85 18.38 18.61 18.45 18.20 18.10 86.63%
EPS 2.03 -2.99 -3.11 -0.69 -0.44 -0.51 -0.44 -
DPS 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2338 0.0842 0.1169 0.1187 0.1237 0.1242 0.125 51.86%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.70 1.73 1.68 1.58 1.06 1.31 1.37 -
P/RPS 0.86 0.56 0.53 0.49 0.33 0.41 0.43 58.80%
P/EPS 19.62 -3.34 -3.11 -13.20 -13.74 -14.72 -17.96 -
EY 5.10 -29.94 -32.15 -7.57 -7.28 -6.79 -5.57 -
DY 4.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.18 0.83 0.77 0.49 0.61 0.63 93.94%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 05/08/05 25/05/05 25/02/05 26/11/04 27/08/04 28/05/04 27/02/04 -
Price 2.24 1.76 2.24 1.72 1.53 1.13 1.38 -
P/RPS 1.14 0.57 0.70 0.53 0.48 0.36 0.44 88.74%
P/EPS 25.86 -3.40 -4.15 -14.37 -19.83 -12.70 -18.09 -
EY 3.87 -29.43 -24.12 -6.96 -5.04 -7.88 -5.53 -
DY 3.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 1.21 1.10 0.83 0.71 0.52 0.63 133.13%

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