[PBSB] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
11-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -890.2%
YoY- -266.83%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 83,941 56,409 27,542 119,705 92,470 59,729 30,621 95.75%
PBT -3,191 -1,946 -973 -15,474 2,747 1,553 301 -
Tax 720 477 223 1,045 -921 -417 -79 -
NP -2,471 -1,469 -750 -14,429 1,826 1,136 222 -
-
NP to SH -2,471 -1,469 -750 -14,429 1,826 1,136 222 -
-
Tax Rate - - - - 33.53% 26.85% 26.25% -
Total Cost 86,412 57,878 28,292 134,134 90,644 58,593 30,399 100.53%
-
Net Worth 79,099 80,445 81,308 79,790 90,250 89,758 89,152 -7.65%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 79,099 80,445 81,308 79,790 90,250 89,758 89,152 -7.65%
NOSH 35,000 34,976 35,046 34,995 34,980 35,061 35,238 -0.45%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -2.94% -2.60% -2.72% -12.05% 1.97% 1.90% 0.72% -
ROE -3.12% -1.83% -0.92% -18.08% 2.02% 1.27% 0.25% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 239.83 161.28 78.59 342.06 264.34 170.35 86.90 96.63%
EPS -7.06 -4.20 -2.14 -41.22 5.22 3.24 0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 2.30 2.32 2.28 2.58 2.56 2.53 -7.24%
Adjusted Per Share Value based on latest NOSH - 35,002
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 13.80 9.28 4.53 19.68 15.21 9.82 5.04 95.59%
EPS -0.41 -0.24 -0.12 -2.37 0.30 0.19 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1301 0.1323 0.1337 0.1312 0.1484 0.1476 0.1466 -7.64%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.43 1.38 1.10 1.23 1.48 1.77 1.83 -
P/RPS 0.60 0.86 1.40 0.36 0.56 1.04 2.11 -56.72%
P/EPS -20.25 -32.86 -51.40 -2.98 28.35 54.63 290.48 -
EY -4.94 -3.04 -1.95 -33.52 3.53 1.83 0.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.60 0.47 0.54 0.57 0.69 0.72 -8.50%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 02/12/03 29/08/03 30/05/03 11/03/03 29/11/02 28/08/02 31/05/02 -
Price 1.47 1.41 1.13 1.08 1.37 1.75 1.76 -
P/RPS 0.61 0.87 1.44 0.32 0.52 1.03 2.03 -55.10%
P/EPS -20.82 -33.57 -52.80 -2.62 26.25 54.01 279.37 -
EY -4.80 -2.98 -1.89 -38.18 3.81 1.85 0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.61 0.49 0.47 0.53 0.68 0.70 -4.81%

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