[PBSB] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 38.94%
YoY- -279.54%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,442,136 1,491,557 1,425,406 1,315,152 1,601,203 1,697,421 1,690,486 -10.02%
PBT 2,619 18,316 4,558 -31,416 -51,095 10,682 16,110 -70.11%
Tax -16,279 -16,842 -15,018 -17,820 -16,377 -20,697 -18,502 -8.15%
NP -13,660 1,473 -10,460 -49,236 -67,472 -10,014 -2,392 218.47%
-
NP to SH -5,602 5,166 -894 -36,920 -60,468 -9,414 4,692 -
-
Tax Rate 621.57% 91.95% 329.49% - - 193.76% 114.85% -
Total Cost 1,455,796 1,490,084 1,435,866 1,364,388 1,668,675 1,707,435 1,692,878 -9.54%
-
Net Worth 539,618 540,460 516,533 515,044 531,696 677,882 681,560 -14.38%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 539,618 540,460 516,533 515,044 531,696 677,882 681,560 -14.38%
NOSH 509,074 509,868 496,666 509,944 506,378 505,882 501,147 1.04%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -0.95% 0.10% -0.73% -3.74% -4.21% -0.59% -0.14% -
ROE -1.04% 0.96% -0.17% -7.17% -11.37% -1.39% 0.69% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 283.29 292.54 286.99 257.90 316.21 335.54 337.32 -10.95%
EPS -1.10 1.01 -0.18 -7.24 -11.94 -1.87 0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.06 1.04 1.01 1.05 1.34 1.36 -15.26%
Adjusted Per Share Value based on latest NOSH - 509,944
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 237.14 245.27 234.39 216.26 263.30 279.12 277.98 -10.02%
EPS -0.92 0.85 -0.15 -6.07 -9.94 -1.55 0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8873 0.8887 0.8494 0.8469 0.8743 1.1147 1.1207 -14.38%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.62 0.745 0.455 0.57 0.71 0.76 0.77 -
P/RPS 0.22 0.25 0.16 0.22 0.22 0.23 0.23 -2.91%
P/EPS -56.34 73.52 -252.78 -7.87 -5.95 -40.84 82.24 -
EY -1.77 1.36 -0.40 -12.70 -16.82 -2.45 1.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.70 0.44 0.56 0.68 0.57 0.57 1.16%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 25/11/13 28/08/13 28/05/13 28/02/13 29/11/12 28/08/12 -
Price 0.69 0.63 0.35 0.565 0.605 0.70 0.79 -
P/RPS 0.24 0.22 0.12 0.22 0.19 0.21 0.23 2.86%
P/EPS -62.70 62.17 -194.44 -7.80 -5.07 -37.61 84.38 -
EY -1.59 1.61 -0.51 -12.81 -19.74 -2.66 1.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.59 0.34 0.56 0.58 0.52 0.58 7.86%

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