[PLS] YoY Annual (Unaudited) Result on 31-Mar-2000 [#4]

	31/03/04	31/03/03	31/03/01	31/03/00	31/03/99	CAGR
Annual (Unaudited) Result
Revenue	104,721	90,807	40,434	65,772	85,058	-0.21%
YoY %	15.32%	124.58%	-38.52%	-22.67%	-	-
Horiz. %	123.12%	106.76%	47.54%	77.33%	100.00%	-
PBT	5,273	3,911	-16,830	-8,057	1,118	-1.61%
YoY %	34.82%	123.24%	-108.89%	-820.66%	-	-
Horiz. %	471.65%	349.82%	-1,505.37%	-720.66%	100.00%	-
Tax	-1,744	28	16,830	-200	-21	-4.54%
YoY %	-6,328.57%	-99.83%	8,515.00%	-852.38%	-	-
Horiz. %	8,304.76%	-133.33%	-80,142.86%	952.38%	100.00%	-
NP	3,529	3,939	0	-8,257	1,097	-1.22%
YoY %	-10.41%	0.00%	0.00%	-852.69%	-	-
Horiz. %	321.70%	359.07%	0.00%	-752.69%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	3,529	3,939	-16,828	-8,257	1,097	-1.22%
YoY %	-10.41%	123.41%	-103.80%	-852.69%	-	-
Horiz. %	321.70%	359.07%	-1,534.00%	-752.69%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	33.07%	-0.72%	-	-	1.88%	-
YoY %	4,693.06%	0.00%	-	-	-	-
Horiz. %	1,759.04%	-38.30%	-	-	100.00%	-
Total Cost	101,192	86,868	40,434	74,029	83,961	-0.19%
YoY %	16.49%	114.84%	-45.38%	-11.83%	-	-
Horiz. %	120.52%	103.46%	48.16%	88.17%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	45,959	20,903	15,642	30,584	39,125	-0.16%
YoY %	119.87%	33.63%	-48.86%	-21.83%	-	-
Horiz. %	117.47%	53.43%	39.98%	78.17%	100.00%	-

	31/03/04	31/03/03	31/03/01	31/03/00	31/03/99	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/03/04	31/03/03	31/03/01	31/03/00	31/03/99	CAGR
Equity
Net Worth	45,959	20,903	15,642	30,584	39,125	-0.16%
YoY %	119.87%	33.63%	-48.86%	-21.83%	-	-
Horiz. %	117.47%	53.43%	39.98%	78.17%	100.00%	-
NOSH	44,620	21,774	19,800	19,800	19,945	-0.84%
YoY %	104.92%	9.97%	0.00%	-0.73%	-	-
Horiz. %	223.72%	109.17%	99.27%	99.27%	100.00%	-

	31/03/04	31/03/03	31/03/01	31/03/00	31/03/99	CAGR
Ratio Analysis
NP Margin	3.37%	4.34%	0.00%	-12.55%	1.29%	-
YoY %	-22.35%	0.00%	0.00%	-1,072.87%	-	-
Horiz. %	261.24%	336.43%	0.00%	-972.87%	100.00%	-
ROE	7.68%	18.84%	-107.58%	-27.00%	2.80%	-
YoY %	-59.24%	117.51%	-298.44%	-1,064.29%	-	-
Horiz. %	274.29%	672.86%	-3,842.14%	-964.29%	100.00%	-

	31/03/04	31/03/03	31/03/01	31/03/00	31/03/99	CAGR
Per Share
RPS	234.69	417.03	204.21	332.17	426.45	0.63%
YoY %	-43.72%	104.22%	-38.52%	-22.11%	-	-
Horiz. %	55.03%	97.79%	47.89%	77.89%	100.00%	-
EPS	9.21	18.09	-84.99	-41.70	5.50	-0.54%
YoY %	-49.09%	121.28%	-103.81%	-858.18%	-	-
Horiz. %	167.45%	328.91%	-1,545.27%	-758.18%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.03	0.96	0.79	1.5446	1.9616	0.67%
YoY %	7.29%	21.52%	-48.85%	-21.26%	-	-
Horiz. %	52.51%	48.94%	40.27%	78.74%	100.00%	-

	31/03/04	31/03/03	31/03/01	31/03/00	31/03/99	CAGR
Adjusted Per Share Value based on latest NOSH - 19,795
RPS	22.81	19.78	8.81	14.33	18.53	-0.21%
YoY %	15.32%	124.52%	-38.52%	-22.67%	-	-
Horiz. %	123.10%	106.75%	47.54%	77.33%	100.00%	-
EPS	0.77	0.86	-3.67	-1.80	0.24	-1.21%
YoY %	-10.47%	123.43%	-103.89%	-850.00%	-	-
Horiz. %	320.83%	358.33%	-1,529.17%	-750.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.1001	0.0455	0.0341	0.0666	0.0852	-0.16%
YoY %	120.00%	33.43%	-48.80%	-21.83%	-	-
Horiz. %	117.49%	53.40%	40.02%	78.17%	100.00%	-

	31/03/04	31/03/03	31/03/01	31/03/00	31/03/99	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/04	31/03/03	30/03/01	31/03/00	-	-
Price	0.34	0.78	0.66	1.22	0.00	-
P/RPS	0.14	0.19	0.32	0.37	0.00	-100.00%
YoY %	-26.32%	-40.62%	-13.51%	0.00%	-	-
Horiz. %	37.84%	51.35%	86.49%	100.00%	-	-
P/EPS	4.30	4.31	-0.78	-2.93	0.00	-100.00%
YoY %	-0.23%	652.56%	73.38%	0.00%	-	-
Horiz. %	-146.76%	-147.10%	26.62%	100.00%	-	-
EY	23.26	23.19	-128.77	-34.18	0.00	-100.00%
YoY %	0.30%	118.01%	-276.74%	0.00%	-	-
Horiz. %	-68.05%	-67.85%	376.74%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.33	0.81	0.84	0.79	0.00	-100.00%
YoY %	-59.26%	-3.57%	6.33%	0.00%	-	-
Horiz. %	41.77%	102.53%	106.33%	100.00%	-	-

	31/03/04	31/03/03	31/03/01	31/03/00	31/03/99	CAGR
Price Multiplier on Announcement Date
Date	04/06/04	28/05/03	23/05/01	24/05/00	-	-
Price	0.26	0.72	0.52	2.06	0.00	-
P/RPS	0.11	0.17	0.25	0.62	0.00	-100.00%
YoY %	-35.29%	-32.00%	-59.68%	0.00%	-	-
Horiz. %	17.74%	27.42%	40.32%	100.00%	-	-
P/EPS	3.29	3.98	-0.61	-4.94	0.00	-100.00%
YoY %	-17.34%	752.46%	87.65%	0.00%	-	-
Horiz. %	-66.60%	-80.57%	12.35%	100.00%	-	-
EY	30.42	25.13	-163.44	-20.24	0.00	-100.00%
YoY %	21.05%	115.38%	-707.51%	0.00%	-	-
Horiz. %	-150.30%	-124.16%	807.51%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.25	0.75	0.66	1.33	0.00	-100.00%
YoY %	-66.67%	13.64%	-50.38%	0.00%	-	-
Horiz. %	18.80%	56.39%	49.62%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos