[PENSONI] YoY Annualized Quarter Result on 31-Aug-2005 [#1]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
26-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-Aug-2005 [#1]
Profit Trend
QoQ- 27.11%
YoY- 58.99%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Revenue 309,268 405,048 267,888 157,800 158,792 129,908 80,328 25.16%
PBT 752 9,804 9,644 4,796 4,176 2,584 600 3.83%
Tax -252 -2,988 -728 -640 -1,640 -920 -360 -5.76%
NP 500 6,816 8,916 4,156 2,536 1,664 240 12.99%
-
NP to SH 224 7,404 6,748 4,032 2,536 1,664 240 -1.14%
-
Tax Rate 33.51% 30.48% 7.55% 13.34% 39.27% 35.60% 60.00% -
Total Cost 308,768 398,232 258,972 153,644 156,256 128,244 80,088 25.19%
-
Net Worth 91,466 91,624 96,399 85,152 87,001 84,586 95,999 -0.80%
Dividend
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Net Worth 91,466 91,624 96,399 85,152 87,001 84,586 95,999 -0.80%
NOSH 93,333 92,550 92,692 92,477 46,277 46,222 50,000 10.95%
Ratio Analysis
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
NP Margin 0.16% 1.68% 3.33% 2.63% 1.60% 1.28% 0.30% -
ROE 0.24% 8.08% 7.00% 4.74% 2.91% 1.97% 0.25% -
Per Share
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 331.36 437.65 289.01 170.64 343.13 281.05 160.66 12.81%
EPS 0.24 8.00 7.28 4.36 5.48 3.60 0.48 -10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.99 1.04 0.9208 1.88 1.83 1.92 -10.59%
Adjusted Per Share Value based on latest NOSH - 92,477
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 196.50 257.35 170.20 100.26 100.89 82.54 51.04 25.16%
EPS 0.14 4.70 4.29 2.56 1.61 1.06 0.15 -1.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5811 0.5821 0.6125 0.541 0.5528 0.5374 0.6099 -0.80%
Price Multiplier on Financial Quarter End Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 -
Price 0.38 0.56 0.47 0.56 0.52 0.56 0.65 -
P/RPS 0.11 0.13 0.16 0.33 0.15 0.20 0.40 -19.34%
P/EPS 158.33 7.00 6.46 12.84 9.49 15.56 135.42 2.63%
EY 0.63 14.29 15.49 7.79 10.54 6.43 0.74 -2.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.57 0.45 0.61 0.28 0.31 0.34 2.31%
Price Multiplier on Announcement Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 24/10/08 29/10/07 27/10/06 26/10/05 26/10/04 23/10/03 24/10/02 -
Price 0.31 0.52 0.49 0.51 0.54 0.57 0.56 -
P/RPS 0.09 0.12 0.17 0.30 0.16 0.20 0.35 -20.23%
P/EPS 129.17 6.50 6.73 11.70 9.85 15.83 116.67 1.70%
EY 0.77 15.38 14.86 8.55 10.15 6.32 0.86 -1.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.53 0.47 0.55 0.29 0.31 0.29 1.65%

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