[PENSONI] YoY Annualized Quarter Result on 30-Nov-2003 [#2]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
07-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
30-Nov-2003 [#2]
Profit Trend
QoQ- 59.62%
YoY- 141.02%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 267,584 174,392 172,614 142,750 119,318 98,268 101,102 17.60%
PBT 8,100 4,782 4,486 3,136 1,564 1,382 4,154 11.76%
Tax -800 -458 -732 -480 -462 -624 -600 4.90%
NP 7,300 4,324 3,754 2,656 1,102 758 3,554 12.73%
-
NP to SH 6,296 4,140 3,754 2,656 1,102 758 3,554 9.99%
-
Tax Rate 9.88% 9.58% 16.32% 15.31% 29.54% 45.15% 14.44% -
Total Cost 260,284 170,068 168,860 140,094 118,216 97,510 97,548 17.76%
-
Net Worth 97,217 93,744 88,056 85,602 89,363 87,982 42,212 14.90%
Dividend
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Net Worth 97,217 93,744 88,056 85,602 89,363 87,982 42,212 14.90%
NOSH 92,588 92,825 46,345 46,271 46,302 45,119 22,694 26.39%
Ratio Analysis
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
NP Margin 2.73% 2.48% 2.17% 1.86% 0.92% 0.77% 3.52% -
ROE 6.48% 4.42% 4.26% 3.10% 1.23% 0.86% 8.42% -
Per Share
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 289.00 187.87 372.45 308.50 257.69 217.80 445.49 -6.95%
EPS 6.80 4.46 8.10 5.74 2.38 1.68 15.66 -12.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.0099 1.90 1.85 1.93 1.95 1.86 -9.08%
Adjusted Per Share Value based on latest NOSH - 46,294
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 170.01 110.80 109.67 90.70 75.81 62.44 64.24 17.60%
EPS 4.00 2.63 2.39 1.69 0.70 0.48 2.26 9.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6177 0.5956 0.5595 0.5439 0.5678 0.559 0.2682 14.91%
Price Multiplier on Financial Quarter End Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 -
Price 0.52 0.52 0.54 0.56 0.55 0.80 1.14 -
P/RPS 0.18 0.28 0.14 0.18 0.21 0.37 0.26 -5.94%
P/EPS 7.65 11.66 6.67 9.76 23.11 47.62 7.28 0.82%
EY 13.08 8.58 15.00 10.25 4.33 2.10 13.74 -0.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.28 0.30 0.28 0.41 0.61 -3.25%
Price Multiplier on Announcement Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 29/01/07 14/02/06 13/01/05 07/01/04 24/01/03 21/02/02 19/01/01 -
Price 0.54 0.51 0.59 0.53 0.52 0.81 0.94 -
P/RPS 0.19 0.27 0.16 0.17 0.20 0.37 0.21 -1.65%
P/EPS 7.94 11.43 7.28 9.23 21.85 48.21 6.00 4.77%
EY 12.59 8.75 13.73 10.83 4.58 2.07 16.66 -4.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.31 0.29 0.27 0.42 0.51 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