[PENSONI] YoY Annualized Quarter Result on 29-Feb-2004 [#3]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
19-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
29-Feb-2004 [#3]
Profit Trend
QoQ- -16.87%
YoY- 123.48%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 264,826 184,969 168,961 145,154 121,266 104,297 94,912 18.64%
PBT 7,098 4,756 4,052 3,112 1,573 1,397 3,037 15.19%
Tax -2,066 -598 -533 -904 -585 -718 -400 31.45%
NP 5,032 4,157 3,518 2,208 988 678 2,637 11.36%
-
NP to SH 4,405 4,229 3,518 2,208 988 678 2,637 8.92%
-
Tax Rate 29.11% 12.57% 13.15% 29.05% 37.19% 51.40% 13.17% -
Total Cost 259,794 180,812 165,442 142,946 120,278 103,618 92,274 18.82%
-
Net Worth 92,549 90,893 83,494 85,575 89,383 90,694 62,001 6.90%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 92,549 90,893 83,494 85,575 89,383 90,694 62,001 6.90%
NOSH 92,549 92,748 92,596 46,256 46,312 46,272 30,244 20.48%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 1.90% 2.25% 2.08% 1.52% 0.81% 0.65% 2.78% -
ROE 4.76% 4.65% 4.21% 2.58% 1.11% 0.75% 4.25% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 286.15 199.43 182.47 313.80 261.84 225.40 313.81 -1.52%
EPS 4.76 4.56 3.80 4.77 2.13 1.47 8.72 -9.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.98 0.9017 1.85 1.93 1.96 2.05 -11.27%
Adjusted Per Share Value based on latest NOSH - 46,197
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 168.26 117.52 107.35 92.23 77.05 66.27 60.30 18.64%
EPS 2.80 2.69 2.24 1.40 0.63 0.43 1.68 8.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.588 0.5775 0.5305 0.5437 0.5679 0.5762 0.3939 6.90%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.55 0.55 0.56 0.66 0.50 0.80 0.89 -
P/RPS 0.19 0.28 0.31 0.21 0.19 0.35 0.28 -6.25%
P/EPS 11.55 12.06 14.74 13.83 23.44 54.55 10.21 2.07%
EY 8.65 8.29 6.79 7.23 4.27 1.83 9.80 -2.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.62 0.36 0.26 0.41 0.43 4.18%
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 27/04/07 10/05/06 27/04/05 19/04/04 21/04/03 23/04/02 24/04/01 -
Price 0.52 0.55 0.51 0.56 0.47 0.86 0.70 -
P/RPS 0.18 0.28 0.28 0.18 0.18 0.38 0.22 -3.28%
P/EPS 10.92 12.06 13.42 11.73 22.03 58.64 8.03 5.25%
EY 9.15 8.29 7.45 8.52 4.54 1.71 12.46 -5.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.56 0.57 0.30 0.24 0.44 0.34 7.33%

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