[PENSONI] QoQ Annualized Quarter Result on 31-May-2002 [#4]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
26-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
31-May-2002 [#4]
Profit Trend
QoQ- 20.38%
YoY- 264.73%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Revenue 121,266 119,318 80,328 103,864 104,297 98,268 82,380 29.49%
PBT 1,573 1,564 600 1,520 1,397 1,382 1,532 1.78%
Tax -585 -462 -360 -703 -718 -624 -960 -28.18%
NP 988 1,102 240 817 678 758 572 44.10%
-
NP to SH 988 1,102 240 817 678 758 572 44.10%
-
Tax Rate 37.19% 29.54% 60.00% 46.25% 51.40% 45.15% 62.66% -
Total Cost 120,278 118,216 80,088 103,047 103,618 97,510 81,808 29.38%
-
Net Worth 89,383 89,363 95,999 90,055 90,694 87,982 92,473 -2.24%
Dividend
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Div - - - 1,392 - - - -
Div Payout % - - - 170.45% - - - -
Equity
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Net Worth 89,383 89,363 95,999 90,055 90,694 87,982 92,473 -2.24%
NOSH 46,312 46,302 50,000 46,420 46,272 45,119 47,666 -1.90%
Ratio Analysis
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
NP Margin 0.81% 0.92% 0.30% 0.79% 0.65% 0.77% 0.69% -
ROE 1.11% 1.23% 0.25% 0.91% 0.75% 0.86% 0.62% -
Per Share
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 261.84 257.69 160.66 223.75 225.40 217.80 172.83 32.01%
EPS 2.13 2.38 0.48 1.76 1.47 1.68 1.20 46.75%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.93 1.93 1.92 1.94 1.96 1.95 1.94 -0.34%
Adjusted Per Share Value based on latest NOSH - 45,970
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 77.05 75.81 51.04 65.99 66.27 62.44 52.34 29.49%
EPS 0.63 0.70 0.15 0.52 0.43 0.48 0.36 45.36%
DPS 0.00 0.00 0.00 0.88 0.00 0.00 0.00 -
NAPS 0.5679 0.5678 0.6099 0.5722 0.5762 0.559 0.5875 -2.24%
Price Multiplier on Financial Quarter End Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 -
Price 0.50 0.55 0.65 0.73 0.80 0.80 0.84 -
P/RPS 0.19 0.21 0.40 0.33 0.35 0.37 0.49 -46.91%
P/EPS 23.44 23.11 135.42 41.48 54.55 47.62 70.00 -51.87%
EY 4.27 4.33 0.74 2.41 1.83 2.10 1.43 107.77%
DY 0.00 0.00 0.00 4.11 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.34 0.38 0.41 0.41 0.43 -28.56%
Price Multiplier on Announcement Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 21/04/03 24/01/03 24/10/02 26/07/02 23/04/02 21/02/02 26/10/01 -
Price 0.47 0.52 0.56 0.68 0.86 0.81 0.77 -
P/RPS 0.18 0.20 0.35 0.30 0.38 0.37 0.45 -45.80%
P/EPS 22.03 21.85 116.67 38.64 58.64 48.21 64.17 -51.06%
EY 4.54 4.58 0.86 2.59 1.71 2.07 1.56 104.23%
DY 0.00 0.00 0.00 4.41 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.29 0.35 0.44 0.42 0.40 -28.92%

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