[PENSONI] QoQ Annualized Quarter Result on 28-Feb-2002 [#3]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
23-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
28-Feb-2002 [#3]
Profit Trend
QoQ- -10.47%
YoY- -74.27%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Revenue 119,318 80,328 103,864 104,297 98,268 82,380 93,502 17.63%
PBT 1,564 600 1,520 1,397 1,382 1,532 997 34.97%
Tax -462 -360 -703 -718 -624 -960 -773 -29.02%
NP 1,102 240 817 678 758 572 224 188.98%
-
NP to SH 1,102 240 817 678 758 572 224 188.98%
-
Tax Rate 29.54% 60.00% 46.25% 51.40% 45.15% 62.66% 77.53% -
Total Cost 118,216 80,088 103,047 103,618 97,510 81,808 93,278 17.09%
-
Net Worth 89,363 95,999 90,055 90,694 87,982 92,473 102,399 -8.67%
Dividend
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Div - - 1,392 - - - - -
Div Payout % - - 170.45% - - - - -
Equity
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Net Worth 89,363 95,999 90,055 90,694 87,982 92,473 102,399 -8.67%
NOSH 46,302 50,000 46,420 46,272 45,119 47,666 45,714 0.85%
Ratio Analysis
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
NP Margin 0.92% 0.30% 0.79% 0.65% 0.77% 0.69% 0.24% -
ROE 1.23% 0.25% 0.91% 0.75% 0.86% 0.62% 0.22% -
Per Share
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 257.69 160.66 223.75 225.40 217.80 172.83 204.54 16.63%
EPS 2.38 0.48 1.76 1.47 1.68 1.20 0.49 186.52%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.92 1.94 1.96 1.95 1.94 2.24 -9.44%
Adjusted Per Share Value based on latest NOSH - 46,428
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 75.81 51.04 65.99 66.27 62.44 52.34 59.41 17.62%
EPS 0.70 0.15 0.52 0.43 0.48 0.36 0.14 192.11%
DPS 0.00 0.00 0.88 0.00 0.00 0.00 0.00 -
NAPS 0.5678 0.6099 0.5722 0.5762 0.559 0.5875 0.6506 -8.66%
Price Multiplier on Financial Quarter End Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 -
Price 0.55 0.65 0.73 0.80 0.80 0.84 0.70 -
P/RPS 0.21 0.40 0.33 0.35 0.37 0.49 0.34 -27.45%
P/EPS 23.11 135.42 41.48 54.55 47.62 70.00 142.86 -70.27%
EY 4.33 0.74 2.41 1.83 2.10 1.43 0.70 236.59%
DY 0.00 0.00 4.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.34 0.38 0.41 0.41 0.43 0.31 -6.55%
Price Multiplier on Announcement Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 24/01/03 24/10/02 26/07/02 23/04/02 21/02/02 26/10/01 26/07/01 -
Price 0.52 0.56 0.68 0.86 0.81 0.77 0.72 -
P/RPS 0.20 0.35 0.30 0.38 0.37 0.45 0.35 -31.11%
P/EPS 21.85 116.67 38.64 58.64 48.21 64.17 146.94 -71.89%
EY 4.58 0.86 2.59 1.71 2.07 1.56 0.68 256.23%
DY 0.00 0.00 4.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.35 0.44 0.42 0.40 0.32 -10.69%

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