[PENSONI] QoQ Annualized Quarter Result on 30-Nov-2002 [#2]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
24-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
30-Nov-2002 [#2]
Profit Trend
QoQ- 359.17%
YoY- 45.38%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 129,908 120,792 121,266 119,318 80,328 103,864 104,297 15.71%
PBT 2,584 -3,869 1,573 1,564 600 1,520 1,397 50.51%
Tax -920 -94 -585 -462 -360 -703 -718 17.91%
NP 1,664 -3,963 988 1,102 240 817 678 81.65%
-
NP to SH 1,664 -3,963 988 1,102 240 817 678 81.65%
-
Tax Rate 35.60% - 37.19% 29.54% 60.00% 46.25% 51.40% -
Total Cost 128,244 124,755 120,278 118,216 80,088 103,047 103,618 15.23%
-
Net Worth 84,586 84,282 89,383 89,363 95,999 90,055 90,694 -4.52%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div - 463 - - - 1,392 - -
Div Payout % - 0.00% - - - 170.45% - -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 84,586 84,282 89,383 89,363 95,999 90,055 90,694 -4.52%
NOSH 46,222 46,309 46,312 46,302 50,000 46,420 46,272 -0.07%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin 1.28% -3.28% 0.81% 0.92% 0.30% 0.79% 0.65% -
ROE 1.97% -4.70% 1.11% 1.23% 0.25% 0.91% 0.75% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 281.05 260.84 261.84 257.69 160.66 223.75 225.40 15.80%
EPS 3.60 -8.56 2.13 2.38 0.48 1.76 1.47 81.39%
DPS 0.00 1.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.83 1.82 1.93 1.93 1.92 1.94 1.96 -4.46%
Adjusted Per Share Value based on latest NOSH - 46,100
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 82.54 76.75 77.05 75.81 51.04 65.99 66.27 15.71%
EPS 1.06 -2.52 0.63 0.70 0.15 0.52 0.43 82.18%
DPS 0.00 0.29 0.00 0.00 0.00 0.88 0.00 -
NAPS 0.5374 0.5355 0.5679 0.5678 0.6099 0.5722 0.5762 -4.52%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 0.56 0.44 0.50 0.55 0.65 0.73 0.80 -
P/RPS 0.20 0.17 0.19 0.21 0.40 0.33 0.35 -31.06%
P/EPS 15.56 -5.14 23.44 23.11 135.42 41.48 54.55 -56.56%
EY 6.43 -19.45 4.27 4.33 0.74 2.41 1.83 130.59%
DY 0.00 2.27 0.00 0.00 0.00 4.11 0.00 -
P/NAPS 0.31 0.24 0.26 0.28 0.34 0.38 0.41 -16.96%
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 23/10/03 25/07/03 21/04/03 24/01/03 24/10/02 26/07/02 23/04/02 -
Price 0.57 0.51 0.47 0.52 0.56 0.68 0.86 -
P/RPS 0.20 0.20 0.18 0.20 0.35 0.30 0.38 -34.73%
P/EPS 15.83 -5.96 22.03 21.85 116.67 38.64 58.64 -58.13%
EY 6.32 -16.78 4.54 4.58 0.86 2.59 1.71 138.47%
DY 0.00 1.96 0.00 0.00 0.00 4.41 0.00 -
P/NAPS 0.31 0.28 0.24 0.27 0.29 0.35 0.44 -20.77%

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