[PEB] QoQ TTM Result on 28-Feb-2005 [#3]

Announcement Date
29-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
28-Feb-2005 [#3]
Profit Trend
QoQ- 4.07%
YoY- 76.37%
Quarter Report
View:
Show?
TTM Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 80,780 67,323 52,969 71,304 96,514 132,151 134,300 -28.72%
PBT 312 -4,855 -10,452 -8,448 -9,105 -6,931 -7,953 -
Tax -3,564 -2,900 -1,597 -2,059 -1,848 -1,835 -1,428 83.89%
NP -3,252 -7,755 -12,049 -10,507 -10,953 -8,766 -9,381 -50.62%
-
NP to SH -3,252 -7,755 -12,049 -10,507 -10,953 -8,370 -9,019 -49.30%
-
Tax Rate 1,142.31% - - - - - - -
Total Cost 84,032 75,078 65,018 81,811 107,467 140,917 143,681 -30.04%
-
Net Worth 18,794 2,847 2,566 3,271 4,636 8,161 119,037 -70.75%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 18,794 2,847 2,566 3,271 4,636 8,161 119,037 -70.75%
NOSH 142,380 142,352 142,600 142,228 128,779 129,542 1,337,500 -77.50%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin -4.03% -11.52% -22.75% -14.74% -11.35% -6.63% -6.99% -
ROE -17.30% -272.39% -469.42% -321.19% -236.26% -102.56% -7.58% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 56.74 47.29 37.15 50.13 74.95 102.01 10.04 216.94%
EPS -2.28 -5.45 -8.45 -7.39 -8.51 -6.46 -0.67 126.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.132 0.02 0.018 0.023 0.036 0.063 0.089 30.02%
Adjusted Per Share Value based on latest NOSH - 142,228
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 116.86 97.39 76.63 103.15 139.62 191.18 194.29 -28.72%
EPS -4.70 -11.22 -17.43 -15.20 -15.85 -12.11 -13.05 -49.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2719 0.0412 0.0371 0.0473 0.0671 0.1181 1.7221 -70.75%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 27/01/06 28/10/05 29/07/05 29/04/05 28/01/05 28/10/04 28/07/04 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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