[PBSB] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 60.74%
YoY- -76.5%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 56,409 27,542 119,705 92,470 59,729 30,621 134,826 -44.14%
PBT -1,946 -973 -15,474 2,747 1,553 301 12,291 -
Tax 477 223 1,045 -921 -417 -79 -3,642 -
NP -1,469 -750 -14,429 1,826 1,136 222 8,649 -
-
NP to SH -1,469 -750 -14,429 1,826 1,136 222 8,649 -
-
Tax Rate - - - 33.53% 26.85% 26.25% 29.63% -
Total Cost 57,878 28,292 134,134 90,644 58,593 30,399 126,177 -40.60%
-
Net Worth 80,445 81,308 79,790 90,250 89,758 89,152 90,305 -7.43%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 80,445 81,308 79,790 90,250 89,758 89,152 90,305 -7.43%
NOSH 34,976 35,046 34,995 34,980 35,061 35,238 35,002 -0.04%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -2.60% -2.72% -12.05% 1.97% 1.90% 0.72% 6.41% -
ROE -1.83% -0.92% -18.08% 2.02% 1.27% 0.25% 9.58% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 161.28 78.59 342.06 264.34 170.35 86.90 385.19 -44.12%
EPS -4.20 -2.14 -41.22 5.22 3.24 0.63 24.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.32 2.28 2.58 2.56 2.53 2.58 -7.39%
Adjusted Per Share Value based on latest NOSH - 35,076
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 9.28 4.53 19.68 15.21 9.82 5.04 22.17 -44.13%
EPS -0.24 -0.12 -2.37 0.30 0.19 0.04 1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1323 0.1337 0.1312 0.1484 0.1476 0.1466 0.1485 -7.43%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.38 1.10 1.23 1.48 1.77 1.83 1.60 -
P/RPS 0.86 1.40 0.36 0.56 1.04 2.11 0.42 61.46%
P/EPS -32.86 -51.40 -2.98 28.35 54.63 290.48 6.48 -
EY -3.04 -1.95 -33.52 3.53 1.83 0.34 15.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.47 0.54 0.57 0.69 0.72 0.62 -2.16%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 11/03/03 29/11/02 28/08/02 31/05/02 28/02/02 -
Price 1.41 1.13 1.08 1.37 1.75 1.76 1.67 -
P/RPS 0.87 1.44 0.32 0.52 1.03 2.03 0.43 60.17%
P/EPS -33.57 -52.80 -2.62 26.25 54.01 279.37 6.76 -
EY -2.98 -1.89 -38.18 3.81 1.85 0.36 14.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.49 0.47 0.53 0.68 0.70 0.65 -4.15%

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