[PENSONI] QoQ Annualized Quarter Result on 31-May-2007 [#4]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
30-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-May-2007 [#4]
Profit Trend
QoQ- -87.88%
YoY- -83.72%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 318,664 342,170 405,048 302,321 264,826 267,584 267,888 12.27%
PBT 2,257 1,744 9,804 7,850 7,098 8,100 9,644 -62.05%
Tax -888 -566 -2,988 -6,227 -2,066 -800 -728 14.17%
NP 1,369 1,178 6,816 1,623 5,032 7,300 8,916 -71.35%
-
NP to SH 3,150 2,984 7,404 534 4,405 6,296 6,748 -39.85%
-
Tax Rate 39.34% 32.45% 30.48% 79.32% 29.11% 9.88% 7.55% -
Total Cost 317,294 340,992 398,232 300,698 259,794 260,284 258,972 14.51%
-
Net Worth 90,813 91,744 91,624 89,306 92,549 97,217 96,399 -3.90%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div - - - 2,301 - - - -
Div Payout % - - - 431.03% - - - -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 90,813 91,744 91,624 89,306 92,549 97,217 96,399 -3.90%
NOSH 92,666 92,670 92,550 92,068 92,549 92,588 92,692 -0.01%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 0.43% 0.34% 1.68% 0.54% 1.90% 2.73% 3.33% -
ROE 3.47% 3.25% 8.08% 0.60% 4.76% 6.48% 7.00% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 343.88 369.23 437.65 328.36 286.15 289.00 289.01 12.29%
EPS 3.40 3.22 8.00 0.58 4.76 6.80 7.28 -39.83%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.98 0.99 0.99 0.97 1.00 1.05 1.04 -3.88%
Adjusted Per Share Value based on latest NOSH - 92,642
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 202.47 217.40 257.35 192.08 168.26 170.01 170.20 12.28%
EPS 2.00 1.90 4.70 0.34 2.80 4.00 4.29 -39.90%
DPS 0.00 0.00 0.00 1.46 0.00 0.00 0.00 -
NAPS 0.577 0.5829 0.5821 0.5674 0.588 0.6177 0.6125 -3.90%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 0.47 0.51 0.56 0.51 0.55 0.52 0.47 -
P/RPS 0.14 0.14 0.13 0.16 0.19 0.18 0.16 -8.52%
P/EPS 13.82 15.84 7.00 87.93 11.55 7.65 6.46 66.10%
EY 7.23 6.31 14.29 1.14 8.65 13.08 15.49 -39.85%
DY 0.00 0.00 0.00 4.90 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.57 0.53 0.55 0.50 0.45 4.40%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/04/08 30/01/08 29/10/07 30/07/07 27/04/07 29/01/07 27/10/06 -
Price 0.46 0.50 0.52 0.66 0.52 0.54 0.49 -
P/RPS 0.13 0.14 0.12 0.20 0.18 0.19 0.17 -16.38%
P/EPS 13.53 15.53 6.50 113.79 10.92 7.94 6.73 59.35%
EY 7.39 6.44 15.38 0.88 9.15 12.59 14.86 -37.25%
DY 0.00 0.00 0.00 3.79 0.00 0.00 0.00 -
P/NAPS 0.47 0.51 0.53 0.68 0.52 0.51 0.47 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