[PEB] QoQ Annualized Quarter Result on 30-Nov-2003 [#2]

Announcement Date
30-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
30-Nov-2003 [#2]
Profit Trend
QoQ- 32.23%
YoY- -11.91%
View:
Show?
Annualized Quarter Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 64,616 134,300 141,742 134,926 73,212 101,440 53,596 13.21%
PBT -14,716 -7,953 -12,029 -12,652 -18,804 -39,147 -5,093 102.21%
Tax -1,492 -1,428 -629 -724 136 -4,082 -2,253 -23.92%
NP -16,208 -9,381 -12,658 -13,376 -18,668 -43,229 -7,346 69.07%
-
NP to SH -14,716 -7,953 -12,029 -12,652 -18,668 -39,147 -5,093 102.21%
-
Tax Rate - - - - - - - -
Total Cost 80,824 143,681 154,401 148,302 91,880 144,669 60,942 20.60%
-
Net Worth 8,161 10,757 12,056 13,623 15,224 17,608 9,796 -11.41%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 8,161 10,757 12,056 13,623 15,224 17,608 9,796 -11.41%
NOSH 129,542 120,866 135,465 134,882 142,286 142,003 141,984 -5.90%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin -25.08% -6.99% -8.93% -9.91% -25.50% -42.62% -13.71% -
ROE -180.32% -73.93% -99.78% -92.87% -122.62% -222.32% -51.99% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 49.88 111.11 104.63 100.03 51.45 71.43 37.75 20.31%
EPS -11.36 -6.58 -8.88 -9.38 -13.12 -30.44 -5.17 68.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.063 0.089 0.089 0.101 0.107 0.124 0.069 -5.85%
Adjusted Per Share Value based on latest NOSH - 114,436
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 93.48 194.29 205.05 195.19 105.91 146.75 77.53 13.21%
EPS -21.29 -11.51 -17.40 -18.30 -27.01 -56.63 -7.37 102.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1181 0.1556 0.1744 0.1971 0.2202 0.2547 0.1417 -11.38%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 28/10/04 28/07/04 28/04/04 30/01/04 30/10/03 31/07/03 08/05/03 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 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