[PEB] QoQ Cumulative Quarter Result on 28-Feb-2005 [#3]

Announcement Date
29-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
28-Feb-2005 [#3]
Profit Trend
QoQ- -42.0%
YoY- -17.7%
Quarter Report
View:
Show?
Cumulative Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 57,713 30,508 52,968 43,311 29,677 16,154 134,300 -43.02%
PBT 3,260 1,918 -10,450 -9,516 -7,478 -3,679 -7,953 -
Tax -2,749 -1,676 -1,597 -1,103 -782 -373 -1,428 54.68%
NP 511 242 -12,047 -10,619 -8,260 -4,052 -9,381 -
-
NP to SH 511 242 -12,047 -10,619 -7,478 -3,679 -7,953 -
-
Tax Rate 84.33% 87.38% - - - - - -
Total Cost 57,202 30,266 65,015 53,930 37,937 20,206 143,681 -45.85%
-
Net Worth 18,792 2,847 18,389 3,278 4,641 8,161 10,757 45.00%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 18,792 2,847 18,389 3,278 4,641 8,161 10,757 45.00%
NOSH 142,368 142,352 142,556 142,536 128,931 129,542 120,866 11.52%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 0.89% 0.79% -22.74% -24.52% -27.83% -25.08% -6.99% -
ROE 2.72% 8.50% -65.51% -323.91% -161.11% -45.08% -73.93% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 40.54 21.43 37.16 30.39 23.02 12.47 111.11 -48.90%
EPS 0.36 0.17 -8.45 -7.45 -5.80 -2.84 -6.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.132 0.02 0.129 0.023 0.036 0.063 0.089 30.02%
Adjusted Per Share Value based on latest NOSH - 142,228
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 83.49 44.13 76.63 62.66 42.93 23.37 194.29 -43.02%
EPS 0.74 0.35 -17.43 -15.36 -10.82 -5.32 -11.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2719 0.0412 0.266 0.0474 0.0671 0.1181 0.1556 45.02%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 27/01/06 28/10/05 29/07/05 29/04/05 28/01/05 28/10/04 28/07/04 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 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