[PENSONI] YoY Cumulative Quarter Result on 30-Nov-2004 [#2]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
13-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
30-Nov-2004 [#2]
Profit Trend
QoQ- 196.06%
YoY- 41.34%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Cumulative Result
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Revenue 171,085 133,792 87,196 86,307 71,375 59,659 49,134 23.10%
PBT 872 4,050 2,391 2,243 1,568 782 691 3.95%
Tax -283 -400 -229 -366 -240 -231 -312 -1.61%
NP 589 3,650 2,162 1,877 1,328 551 379 7.62%
-
NP to SH 1,492 3,148 2,070 1,877 1,328 551 379 25.64%
-
Tax Rate 32.45% 9.88% 9.58% 16.32% 15.31% 29.54% 45.15% -
Total Cost 170,496 130,142 85,034 84,430 70,047 59,108 48,755 23.18%
-
Net Worth 91,744 97,217 93,744 88,056 85,602 89,363 87,982 0.69%
Dividend
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Net Worth 91,744 97,217 93,744 88,056 85,602 89,363 87,982 0.69%
NOSH 92,670 92,588 92,825 46,345 46,271 46,302 45,119 12.73%
Ratio Analysis
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
NP Margin 0.34% 2.73% 2.48% 2.17% 1.86% 0.92% 0.77% -
ROE 1.63% 3.24% 2.21% 2.13% 1.55% 0.62% 0.43% -
Per Share
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 184.62 144.50 93.94 186.22 154.25 128.85 108.90 9.19%
EPS 1.61 3.40 2.23 4.05 2.87 1.19 0.84 11.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.05 1.0099 1.90 1.85 1.93 1.95 -10.67%
Adjusted Per Share Value based on latest NOSH - 46,380
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 108.70 85.01 55.40 54.84 45.35 37.90 31.22 23.10%
EPS 0.95 2.00 1.32 1.19 0.84 0.35 0.24 25.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5829 0.6177 0.5956 0.5595 0.5439 0.5678 0.559 0.69%
Price Multiplier on Financial Quarter End Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 -
Price 0.51 0.52 0.52 0.54 0.56 0.55 0.80 -
P/RPS 0.28 0.36 0.55 0.29 0.36 0.43 0.73 -14.75%
P/EPS 31.68 15.29 23.32 13.33 19.51 46.22 95.24 -16.75%
EY 3.16 6.54 4.29 7.50 5.13 2.16 1.05 20.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.51 0.28 0.30 0.28 0.41 4.03%
Price Multiplier on Announcement Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 30/01/08 29/01/07 14/02/06 13/01/05 07/01/04 24/01/03 21/02/02 -
Price 0.50 0.54 0.51 0.59 0.53 0.52 0.81 -
P/RPS 0.27 0.37 0.54 0.32 0.34 0.40 0.74 -15.46%
P/EPS 31.06 15.88 22.87 14.57 18.47 43.70 96.43 -17.19%
EY 3.22 6.30 4.37 6.86 5.42 2.29 1.04 20.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.51 0.31 0.29 0.27 0.42 3.28%

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