[PEB] YoY Annualized Quarter Result on 30-Nov-2005 [#2]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
27-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
30-Nov-2005 [#2]
Profit Trend
QoQ- 5.58%
YoY- 106.83%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Revenue 290,606 174,708 232,026 115,426 59,354 134,926 23,028 52.52%
PBT 10,458 5,610 2,936 6,520 -14,956 -12,652 -8,718 -
Tax -5,374 -1,948 -1,368 -5,498 -1,564 -724 -2,588 12.93%
NP 5,084 3,662 1,568 1,022 -16,520 -13,376 -11,306 -
-
NP to SH 5,084 3,662 1,568 1,022 -14,956 -12,652 -11,306 -
-
Tax Rate 51.39% 34.72% 46.59% 84.33% - - - -
Total Cost 285,522 171,046 230,458 114,404 75,874 148,302 34,334 42.29%
-
Net Worth 30,418 25,033 21,096 18,792 4,641 13,623 8,664 23.25%
Dividend
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Net Worth 30,418 25,033 21,096 18,792 4,641 13,623 8,664 23.25%
NOSH 142,808 143,046 142,545 142,368 128,931 134,882 142,035 0.09%
Ratio Analysis
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
NP Margin 1.75% 2.10% 0.68% 0.89% -27.83% -9.91% -49.10% -
ROE 16.71% 14.63% 7.43% 5.44% -322.22% -92.87% -130.49% -
Per Share
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 203.49 122.13 162.77 81.08 46.04 100.03 16.21 52.39%
EPS 3.56 2.56 1.10 0.72 -11.60 -9.38 -7.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.213 0.175 0.148 0.132 0.036 0.101 0.061 23.14%
Adjusted Per Share Value based on latest NOSH - 142,380
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 421.17 253.20 336.27 167.28 86.02 195.54 33.37 52.52%
EPS 7.37 5.31 2.27 1.48 -21.68 -18.34 -16.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4408 0.3628 0.3057 0.2724 0.0673 0.1974 0.1256 23.25%
Price Multiplier on Financial Quarter End Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 03/11/08 - - - - - - -
Price 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 2.25 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 44.50 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 0.38 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 03/11/08 29/01/08 22/01/07 27/01/06 28/01/05 30/01/04 29/01/03 -
Price 0.08 0.20 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.04 0.16 0.00 0.00 0.00 0.00 0.00 -
P/EPS 2.25 7.81 0.00 0.00 0.00 0.00 0.00 -
EY 44.50 12.80 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 0.38 1.14 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