[PLS] YoY Cumulative Quarter Result on 30-Jun-2002 [#1]

Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 113.73%
YoY- 124.21%
Quarter Report
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 15,721 11,432 32,321 14,149 12,210 10,299 0 -100.00%
PBT 2,077 -5 1,336 809 -3,342 -115 0 -100.00%
Tax -610 188 20 0 3,342 0 0 -100.00%
NP 1,467 183 1,356 809 0 -115 0 -100.00%
-
NP to SH 1,018 183 1,356 809 -3,342 -115 0 -100.00%
-
Tax Rate 29.37% - -1.50% 0.00% - - - -
Total Cost 14,254 11,249 30,965 13,340 12,210 10,414 0 -100.00%
-
Net Worth 67,866 67,317 21,784 17,662 12,245 32,346 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 67,866 67,317 21,784 17,662 12,245 32,346 0 -100.00%
NOSH 65,256 65,357 21,784 21,805 19,798 19,827 19,945 -1.25%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 9.33% 1.60% 4.20% 5.72% 0.00% -1.12% 0.00% -
ROE 1.50% 0.27% 6.22% 4.58% -27.29% -0.36% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 24.09 17.49 148.37 64.89 61.67 51.94 0.00 -100.00%
EPS 1.56 0.28 4.15 3.71 -16.88 -0.58 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.03 1.00 0.81 0.6185 1.6314 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 21,805
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 3.42 2.49 7.04 3.08 2.66 2.24 0.00 -100.00%
EPS 0.22 0.04 0.30 0.18 -0.73 -0.03 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1478 0.1466 0.0475 0.0385 0.0267 0.0705 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.19 0.28 0.89 1.08 0.51 2.00 0.00 -
P/RPS 0.79 1.60 0.60 1.66 0.83 3.85 0.00 -100.00%
P/EPS 12.18 100.00 14.30 29.11 -3.02 -344.83 0.00 -100.00%
EY 8.21 1.00 6.99 3.44 -33.10 -0.29 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.27 0.89 1.33 0.82 1.23 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 23/08/05 30/08/04 26/08/03 29/08/02 28/08/01 19/09/00 - -
Price 0.20 0.26 0.84 1.00 1.18 1.76 0.00 -
P/RPS 0.83 1.49 0.57 1.54 1.91 3.39 0.00 -100.00%
P/EPS 12.82 92.86 13.49 26.95 -6.99 -303.45 0.00 -100.00%
EY 7.80 1.08 7.41 3.71 -14.31 -0.33 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.25 0.84 1.23 1.91 1.08 0.00 -100.00%

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