[PENSONI] YoY Annualized Quarter Result on 28-Feb-2005 [#3]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
27-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
28-Feb-2005 [#3]
Profit Trend
QoQ- -6.27%
YoY- 59.36%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Revenue 318,664 264,826 184,969 168,961 145,154 121,266 104,297 20.43%
PBT 2,257 7,098 4,756 4,052 3,112 1,573 1,397 8.31%
Tax -888 -2,066 -598 -533 -904 -585 -718 3.60%
NP 1,369 5,032 4,157 3,518 2,208 988 678 12.41%
-
NP to SH 3,150 4,405 4,229 3,518 2,208 988 678 29.14%
-
Tax Rate 39.34% 29.11% 12.57% 13.15% 29.05% 37.19% 51.40% -
Total Cost 317,294 259,794 180,812 165,442 142,946 120,278 103,618 20.48%
-
Net Worth 90,813 92,549 90,893 83,494 85,575 89,383 90,694 0.02%
Dividend
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Net Worth 90,813 92,549 90,893 83,494 85,575 89,383 90,694 0.02%
NOSH 92,666 92,549 92,748 92,596 46,256 46,312 46,272 12.25%
Ratio Analysis
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
NP Margin 0.43% 1.90% 2.25% 2.08% 1.52% 0.81% 0.65% -
ROE 3.47% 4.76% 4.65% 4.21% 2.58% 1.11% 0.75% -
Per Share
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 343.88 286.15 199.43 182.47 313.80 261.84 225.40 7.28%
EPS 3.40 4.76 4.56 3.80 4.77 2.13 1.47 14.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 1.00 0.98 0.9017 1.85 1.93 1.96 -10.90%
Adjusted Per Share Value based on latest NOSH - 92,926
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 202.47 168.26 117.52 107.35 92.23 77.05 66.27 20.43%
EPS 2.00 2.80 2.69 2.24 1.40 0.63 0.43 29.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.577 0.588 0.5775 0.5305 0.5437 0.5679 0.5762 0.02%
Price Multiplier on Financial Quarter End Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 0.47 0.55 0.55 0.56 0.66 0.50 0.80 -
P/RPS 0.14 0.19 0.28 0.31 0.21 0.19 0.35 -14.15%
P/EPS 13.82 11.55 12.06 14.74 13.83 23.44 54.55 -20.43%
EY 7.23 8.65 8.29 6.79 7.23 4.27 1.83 25.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.55 0.56 0.62 0.36 0.26 0.41 2.65%
Price Multiplier on Announcement Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 29/04/08 27/04/07 10/05/06 27/04/05 19/04/04 21/04/03 23/04/02 -
Price 0.46 0.52 0.55 0.51 0.56 0.47 0.86 -
P/RPS 0.13 0.18 0.28 0.28 0.18 0.18 0.38 -16.35%
P/EPS 13.53 10.92 12.06 13.42 11.73 22.03 58.64 -21.66%
EY 7.39 9.15 8.29 7.45 8.52 4.54 1.71 27.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.52 0.56 0.57 0.30 0.24 0.44 1.10%

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