[PEB] QoQ Annualized Quarter Result on 31-May-2003 [#4]

Announcement Date
31-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-May-2003 [#4]
Profit Trend
QoQ- -668.59%
YoY- -505.71%
View:
Show?
Annualized Quarter Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 141,742 134,926 73,212 101,440 53,596 23,028 18,748 285.68%
PBT -12,029 -12,652 -18,804 -39,147 -5,093 -8,718 -6,872 45.29%
Tax -629 -724 136 -4,082 -2,253 -2,588 6,872 -
NP -12,658 -13,376 -18,668 -43,229 -7,346 -11,306 0 -
-
NP to SH -12,029 -12,652 -18,668 -39,147 -5,093 -11,306 -7,552 36.42%
-
Tax Rate - - - - - - - -
Total Cost 154,401 148,302 91,880 144,669 60,942 34,334 18,748 308.33%
-
Net Worth 12,056 13,623 15,224 17,608 9,796 8,664 12,208 -0.83%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 12,056 13,623 15,224 17,608 9,796 8,664 12,208 -0.83%
NOSH 135,465 134,882 142,286 142,003 141,984 142,035 141,954 -3.07%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin -8.93% -9.91% -25.50% -42.62% -13.71% -49.10% 0.00% -
ROE -99.78% -92.87% -122.62% -222.32% -51.99% -130.49% -61.86% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 104.63 100.03 51.45 71.43 37.75 16.21 13.21 297.84%
EPS -8.88 -9.38 -13.12 -30.44 -5.17 -7.96 -5.32 40.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.089 0.101 0.107 0.124 0.069 0.061 0.086 2.31%
Adjusted Per Share Value based on latest NOSH - 142,002
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 205.42 195.54 106.10 147.01 77.68 33.37 27.17 285.68%
EPS -17.43 -18.34 -27.06 -56.73 -7.38 -16.39 -10.94 36.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1747 0.1974 0.2206 0.2552 0.142 0.1256 0.1769 -0.83%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 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
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 28/04/04 30/01/04 30/10/03 31/07/03 08/05/03 29/01/03 25/10/02 -
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