[PEB] QoQ Annualized Quarter Result on 31-May-2004 [#4]

Announcement Date
28-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- 33.89%
YoY- 79.68%
Quarter Report
View:
Show?
Annualized Quarter Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 57,748 59,354 64,616 134,300 141,742 134,926 73,212 -14.64%
PBT -12,688 -14,956 -14,716 -7,953 -12,029 -12,652 -18,804 -23.08%
Tax -1,470 -1,564 -1,492 -1,428 -629 -724 136 -
NP -14,158 -16,520 -16,208 -9,381 -12,658 -13,376 -18,668 -16.84%
-
NP to SH -14,158 -14,956 -14,716 -7,953 -12,029 -12,652 -18,668 -16.84%
-
Tax Rate - - - - - - - -
Total Cost 71,906 75,874 80,824 143,681 154,401 148,302 91,880 -15.08%
-
Net Worth 3,278 4,641 8,161 10,757 12,056 13,623 15,224 -64.10%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 3,278 4,641 8,161 10,757 12,056 13,623 15,224 -64.10%
NOSH 142,536 128,931 129,542 120,866 135,465 134,882 142,286 0.11%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin -24.52% -27.83% -25.08% -6.99% -8.93% -9.91% -25.50% -
ROE -431.88% -322.22% -180.32% -73.93% -99.78% -92.87% -122.62% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 40.51 46.04 49.88 111.11 104.63 100.03 51.45 -14.74%
EPS -9.93 -11.60 -11.36 -6.58 -8.88 -9.38 -13.12 -16.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.023 0.036 0.063 0.089 0.089 0.101 0.107 -64.14%
Adjusted Per Share Value based on latest NOSH - 1,337,500
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 83.69 86.02 93.65 194.64 205.42 195.54 106.10 -14.64%
EPS -20.52 -21.68 -21.33 -11.53 -17.43 -18.34 -27.06 -16.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0475 0.0673 0.1183 0.1559 0.1747 0.1974 0.2206 -64.10%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 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
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 29/04/05 28/01/05 28/10/04 28/07/04 28/04/04 30/01/04 30/10/03 -
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