[PBSB] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -94.52%
YoY- -99.37%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 845,243 417,523 1,923,368 1,493,325 965,826 460,750 1,786,848 -39.31%
PBT 8,055 8,279 -63,292 11,573 21,053 4,300 147,986 -85.66%
Tax -9,251 -2,989 -38,010 -15,414 -10,492 -4,136 -17,195 -33.87%
NP -1,196 5,290 -101,302 -3,841 10,561 164 130,791 -
-
NP to SH 2,346 5,141 -88,423 958 17,496 4,684 127,808 -93.05%
-
Tax Rate 114.85% 36.10% - 133.19% 49.84% 96.19% 11.62% -
Total Cost 846,439 412,233 2,024,670 1,497,166 955,265 460,586 1,656,057 -36.09%
-
Net Worth 681,560 505,412 694,463 866,980 507,707 507,676 811,190 -10.96%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - 10,268 -
Div Payout % - - - - - - 8.03% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 681,560 505,412 694,463 866,980 507,707 507,676 811,190 -10.96%
NOSH 501,147 505,412 506,907 507,006 507,707 507,676 513,411 -1.60%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -0.14% 1.27% -5.27% -0.26% 1.09% 0.04% 7.32% -
ROE 0.34% 1.02% -12.73% 0.11% 3.45% 0.92% 15.76% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 168.66 82.61 379.43 294.54 190.23 90.76 348.03 -38.33%
EPS 0.47 1.02 -17.44 0.19 3.45 0.92 24.90 -92.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.36 1.00 1.37 1.71 1.00 1.00 1.58 -9.52%
Adjusted Per Share Value based on latest NOSH - 506,308
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 138.99 68.66 316.27 245.56 158.82 75.76 293.83 -39.31%
EPS 0.39 0.85 -14.54 0.16 2.88 0.77 21.02 -93.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.69 -
NAPS 1.1207 0.8311 1.142 1.4256 0.8349 0.8348 1.3339 -10.97%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.77 0.78 0.76 0.79 0.99 1.13 1.22 -
P/RPS 0.46 0.94 0.20 0.27 0.52 1.25 0.35 20.00%
P/EPS 164.49 76.68 -4.36 418.09 28.73 122.48 4.90 942.85%
EY 0.61 1.30 -22.95 0.24 3.48 0.82 20.40 -90.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.64 -
P/NAPS 0.57 0.78 0.55 0.46 0.99 1.13 0.77 -18.18%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 10/05/12 24/02/12 23/11/11 24/08/11 30/05/11 22/02/11 -
Price 0.79 0.76 0.84 0.78 0.83 1.00 1.18 -
P/RPS 0.47 0.92 0.22 0.26 0.44 1.10 0.34 24.11%
P/EPS 168.76 74.72 -4.82 412.80 24.09 108.39 4.74 984.60%
EY 0.59 1.34 -20.77 0.24 4.15 0.92 21.10 -90.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.69 -
P/NAPS 0.58 0.76 0.61 0.46 0.83 1.00 0.75 -15.76%

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