[PENSONI] YoY TTM Result on 29-Feb-2000 [#3]

Announcement Date
27-Apr-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2000
Quarter
29-Feb-2000 [#3]
Profit Trend
QoQ- 56.63%
YoY--%
Quarter Report
View:
Show?
TTM Result
28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Revenue 116,591 100,541 76,248 98,567 5.75%
PBT 1,652 -233 3,767 6,014 -34.99%
Tax -603 742 -1,471 -1,528 -26.65%
NP 1,049 509 2,296 4,486 -38.39%
-
NP to SH 1,049 -1,245 2,296 4,486 -38.39%
-
Tax Rate 36.50% - 39.05% 25.41% -
Total Cost 115,542 100,032 73,952 94,081 7.08%
-
Net Worth 89,439 91,000 85,843 60,712 13.78%
Dividend
28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Div 1,379 1,256 11 - -
Div Payout % 131.47% 0.00% 0.49% - -
Equity
28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Net Worth 89,439 91,000 85,843 60,712 13.78%
NOSH 46,341 46,428 41,875 22,403 27.41%
Ratio Analysis
28/02/03 28/02/02 28/02/01 29/02/00 CAGR
NP Margin 0.90% 0.51% 3.01% 4.55% -
ROE 1.17% -1.37% 2.67% 7.39% -
Per Share
28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 251.59 216.55 182.08 439.97 -16.99%
EPS 2.26 -2.68 5.48 20.02 -51.67%
DPS 2.98 2.71 0.03 0.00 -
NAPS 1.93 1.96 2.05 2.71 -10.69%
Adjusted Per Share Value based on latest NOSH - 22,403
28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 74.08 63.88 48.44 62.63 5.75%
EPS 0.67 -0.79 1.46 2.85 -38.28%
DPS 0.88 0.80 0.01 0.00 -
NAPS 0.5683 0.5782 0.5454 0.3857 13.79%
Price Multiplier on Financial Quarter End Date
28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 28/02/03 28/02/02 28/02/01 29/02/00 -
Price 0.50 0.80 0.89 2.92 -
P/RPS 0.20 0.37 0.49 0.66 -32.83%
P/EPS 22.09 -29.83 16.23 14.58 14.85%
EY 4.53 -3.35 6.16 6.86 -12.91%
DY 5.95 3.38 0.03 0.00 -
P/NAPS 0.26 0.41 0.43 1.08 -37.79%
Price Multiplier on Announcement Date
28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 21/04/03 23/04/02 24/04/01 - -
Price 0.47 0.86 0.70 0.00 -
P/RPS 0.19 0.40 0.38 0.00 -
P/EPS 20.76 -32.07 12.77 0.00 -
EY 4.82 -3.12 7.83 0.00 -
DY 6.33 3.15 0.04 0.00 -
P/NAPS 0.24 0.44 0.34 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