[PLUS] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[PLUS] PLUS EXPRESSWAYS BHD
Announcement Date
22-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 39.73%
YoY- -376400.72%
Quarter Report
Latest QR
Upcoming QR
PLUS's Result
PLUS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 1,512,854 1,515,308 1,662,696 1,624,014 1,605,114 1,594,532 1,220,000 15.46%
PBT 700,550 693,236 -1,774,976 -2,674,241 -4,437,144 7,526,624 27,943 761.66%
Tax -2,456 0 0 0 4,437,144 0 -12,897 -67.00%
NP 698,094 693,236 -1,774,976 -2,674,241 0 7,526,624 15,046 1200.31%
-
NP to SH 698,094 693,236 -1,774,976 -2,674,241 -4,437,144 7,526,624 15,046 1200.31%
-
Tax Rate 0.35% 0.00% - - - 0.00% 46.15% -
Total Cost 814,760 822,072 3,437,672 4,298,255 1,605,114 -5,932,092 1,204,954 -23.01%
-
Net Worth 2,801,377 2,622,110 2,451,966 2,212,199 1,999,712 0 51,156 1352.67%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 350,047 - - - - - - -
Div Payout % 50.14% - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 2,801,377 2,622,110 2,451,966 2,212,199 1,999,712 0 51,156 1352.67%
NOSH 5,000,673 4,994,495 4,999,932 5,000,451 4,996,783 5,000,414 5,015,333 -0.19%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 46.14% 45.75% -106.75% -164.67% 0.00% 472.03% 1.23% -
ROE 24.92% 26.44% -72.39% -120.89% -221.89% 0.00% 29.41% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 30.25 30.34 33.25 32.48 32.12 31.89 24.33 15.67%
EPS 13.96 13.88 -35.50 -53.48 -88.80 150.52 0.30 1202.85%
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5602 0.525 0.4904 0.4424 0.4002 0.00 0.0102 1355.50%
Adjusted Per Share Value based on latest NOSH - 4,997,441
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 30.26 30.31 33.25 32.48 32.10 31.89 24.40 15.47%
EPS 13.96 13.87 -35.50 -53.49 -88.75 150.54 0.30 1202.85%
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5603 0.5244 0.4904 0.4425 0.40 0.00 0.0102 1355.68%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 - - - -
Price 2.43 2.15 2.15 1.93 0.00 0.00 0.00 -
P/RPS 8.03 7.09 6.47 5.94 0.00 0.00 0.00 -
P/EPS 17.41 15.49 -6.06 -3.61 0.00 0.00 0.00 -
EY 5.74 6.46 -16.51 -27.71 0.00 0.00 0.00 -
DY 2.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.34 4.10 4.38 4.36 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 27/05/03 27/02/03 22/11/02 19/08/02 - - -
Price 2.53 2.34 2.24 2.21 2.35 0.00 0.00 -
P/RPS 8.36 7.71 6.74 6.80 7.32 0.00 0.00 -
P/EPS 18.12 16.86 -6.31 -4.13 -2.65 0.00 0.00 -
EY 5.52 5.93 -15.85 -24.20 -37.79 0.00 0.00 -
DY 2.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.52 4.46 4.57 5.00 5.87 0.00 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