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

Stock
[PBSB] PBS BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -17.48%
YoY- 79.88%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 111,763 113,183 112,183 110,675 110,051 111,828 116,418 -2.67%
PBT -24,136 -2,121 -1,287 -2,319 -2,274 -21,413 -18,973 17.31%
Tax 5,220 -2,071 -1,413 -792 -374 2,624 1,877 97.14%
NP -18,916 -4,192 -2,700 -3,111 -2,648 -18,789 -17,096 6.94%
-
NP to SH -18,916 -4,192 -2,700 -3,111 -2,648 -18,789 -17,096 6.94%
-
Tax Rate - - - - - - - -
Total Cost 130,679 117,375 114,883 113,786 112,699 130,617 133,514 -1.41%
-
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 -16.93% -3.70% -2.41% -2.81% -2.41% -16.80% -14.69% -
ROE -26.61% -5.81% -3.59% -4.12% -3.48% -23.73% -21.19% -
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 319.16 323.12 320.52 316.61 317.10 319.19 331.93 -2.56%
EPS -54.02 -11.97 -7.71 -8.90 -7.63 -53.63 -48.74 7.06%
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 18.38 18.61 18.45 18.20 18.10 18.39 19.14 -2.65%
EPS -3.11 -0.69 -0.44 -0.51 -0.44 -3.09 -2.81 6.96%
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 0.53 0.49 0.33 0.41 0.43 0.45 0.42 16.69%
P/EPS -3.11 -13.20 -13.74 -14.72 -17.96 -2.67 -2.83 6.46%
EY -32.15 -7.57 -7.28 -6.79 -5.57 -37.50 -35.32 -6.04%
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 0.70 0.53 0.48 0.36 0.44 0.46 0.42 40.35%
P/EPS -4.15 -14.37 -19.83 -12.70 -18.09 -2.74 -2.89 27.14%
EY -24.12 -6.96 -5.04 -7.88 -5.53 -36.48 -34.57 -21.24%
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