[PBSB] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[PBSB] PBS BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -205.88%
YoY- -644.58%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 284,718 1,331,508 1,021,060 624,127 282,006 1,382,120 1,098,304 -59.31%
PBT 8,566 -25,169 13,223 12,060 -8,656 -23,974 23,157 -48.43%
Tax -5,311 -24,525 -57,590 -45,729 -4,672 -9,685 -11,130 -38.90%
NP 3,255 -49,694 -44,367 -33,669 -13,328 -33,659 12,027 -58.12%
-
NP to SH 3,621 -49,467 -45,064 -32,778 -10,716 -33,516 9,508 -47.42%
-
Tax Rate 62.00% - 435.53% 379.18% - - 48.06% -
Total Cost 281,463 1,381,202 1,065,427 657,796 295,334 1,415,779 1,086,277 -59.32%
-
Net Worth 427,727 449,661 416,759 400,308 444,178 469,751 572,684 -17.66%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 427,727 449,661 416,759 400,308 444,178 469,751 572,684 -17.66%
NOSH 553,296 553,296 553,296 553,296 553,296 553,296 553,296 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 1.14% -3.73% -4.35% -5.39% -4.73% -2.44% 1.10% -
ROE 0.85% -11.00% -10.81% -8.19% -2.41% -7.13% 1.66% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 51.92 242.81 186.20 113.82 51.43 261.86 203.29 -59.71%
EPS 0.66 -9.02 -8.22 -5.98 -1.95 -6.35 1.80 -48.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.82 0.76 0.73 0.81 0.89 1.06 -18.47%
Adjusted Per Share Value based on latest NOSH - 553,296
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 46.82 218.95 167.90 102.63 46.37 227.27 180.60 -59.30%
EPS 0.60 -8.13 -7.41 -5.39 -1.76 -5.51 1.56 -47.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7033 0.7394 0.6853 0.6583 0.7304 0.7724 0.9417 -17.66%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.88 1.04 0.895 1.11 1.17 0.985 1.14 -
P/RPS 1.69 0.43 0.48 0.98 2.28 0.38 0.56 108.69%
P/EPS 133.27 -11.53 -10.89 -18.57 -59.87 -14.26 64.78 61.68%
EY 0.75 -8.67 -9.18 -5.39 -1.67 -7.01 1.54 -38.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.27 1.18 1.52 1.44 1.12 1.08 3.06%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 18/05/16 29/02/16 27/11/15 28/08/15 27/05/15 27/02/15 24/11/14 -
Price 0.77 0.95 0.845 0.82 1.14 1.27 1.19 -
P/RPS 1.48 0.39 0.45 0.72 2.22 0.48 0.59 84.51%
P/EPS 116.61 -10.53 -10.28 -13.72 -58.34 -18.39 67.62 43.75%
EY 0.86 -9.50 -9.73 -7.29 -1.71 -5.44 1.48 -30.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.16 1.11 1.12 1.41 1.44 1.12 -7.88%

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