[PBSB] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 85.91%
YoY- 81.73%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 113,183 112,183 110,675 110,051 111,828 116,418 120,015 -3.82%
PBT -2,121 -1,287 -2,319 -2,274 -21,413 -18,973 -16,748 -74.68%
Tax -2,071 -1,413 -792 -374 2,624 1,877 1,284 -
NP -4,192 -2,700 -3,111 -2,648 -18,789 -17,096 -15,464 -58.01%
-
NP to SH -4,192 -2,700 -3,111 -2,648 -18,789 -17,096 -15,464 -58.01%
-
Tax Rate - - - - - - - -
Total Cost 117,375 114,883 113,786 112,699 130,617 133,514 135,479 -9.09%
-
Net Worth 72,157 75,250 75,506 76,005 79,179 80,668 81,308 -7.63%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 72,157 75,250 75,506 76,005 79,179 80,668 81,308 -7.63%
NOSH 35,028 35,000 34,956 34,705 35,034 35,073 35,046 -0.03%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -3.70% -2.41% -2.81% -2.41% -16.80% -14.69% -12.89% -
ROE -5.81% -3.59% -4.12% -3.48% -23.73% -21.19% -19.02% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 323.12 320.52 316.61 317.10 319.19 331.93 342.44 -3.78%
EPS -11.97 -7.71 -8.90 -7.63 -53.63 -48.74 -44.12 -57.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 2.15 2.16 2.19 2.26 2.30 2.32 -7.59%
Adjusted Per Share Value based on latest NOSH - 34,705
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 18.61 18.45 18.20 18.10 18.39 19.14 19.73 -3.81%
EPS -0.69 -0.44 -0.51 -0.44 -3.09 -2.81 -2.54 -57.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1187 0.1237 0.1242 0.125 0.1302 0.1326 0.1337 -7.60%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.58 1.06 1.31 1.37 1.43 1.38 1.10 -
P/RPS 0.49 0.33 0.41 0.43 0.45 0.42 0.32 32.74%
P/EPS -13.20 -13.74 -14.72 -17.96 -2.67 -2.83 -2.49 203.10%
EY -7.57 -7.28 -6.79 -5.57 -37.50 -35.32 -40.11 -66.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.49 0.61 0.63 0.63 0.60 0.47 38.84%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 27/08/04 28/05/04 27/02/04 02/12/03 29/08/03 30/05/03 -
Price 1.72 1.53 1.13 1.38 1.47 1.41 1.13 -
P/RPS 0.53 0.48 0.36 0.44 0.46 0.42 0.33 37.02%
P/EPS -14.37 -19.83 -12.70 -18.09 -2.74 -2.89 -2.56 214.85%
EY -6.96 -5.04 -7.88 -5.53 -36.48 -34.57 -39.05 -68.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.71 0.52 0.63 0.65 0.61 0.49 41.96%

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