[PEB] QoQ Cumulative Quarter Result on 31-Aug-2003 [#1]

Announcement Date
30-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-Aug-2003 [#1]
Profit Trend
QoQ- 88.08%
YoY- -147.19%
View:
Show?
Cumulative Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 134,300 106,307 67,463 18,303 101,440 40,197 11,514 413.55%
PBT -7,953 -9,022 -6,326 -4,701 -39,147 -3,820 -4,359 49.25%
Tax -1,428 -472 -362 34 -4,082 -1,690 -1,294 6.78%
NP -9,381 -9,494 -6,688 -4,667 -43,229 -5,510 -5,653 40.12%
-
NP to SH -7,953 -9,022 -6,326 -4,667 -39,147 -3,820 -5,653 25.52%
-
Tax Rate - - - - - - - -
Total Cost 143,681 115,801 74,151 22,970 144,669 45,707 17,167 311.69%
-
Net Worth 10,757 12,056 13,623 15,224 17,608 9,796 8,664 15.50%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 10,757 12,056 13,623 15,224 17,608 9,796 8,664 15.50%
NOSH 120,866 135,465 134,882 142,286 142,003 141,984 142,035 -10.19%
Ratio Analysis
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin -6.99% -8.93% -9.91% -25.50% -42.62% -13.71% -49.10% -
ROE -73.93% -74.83% -46.44% -30.65% -222.32% -38.99% -65.25% -
Per Share
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 111.11 78.48 50.02 12.86 71.43 28.31 8.11 471.64%
EPS -6.58 -6.66 -4.69 -3.28 -30.44 -3.88 -3.98 39.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.089 0.089 0.101 0.107 0.124 0.069 0.061 28.60%
Adjusted Per Share Value based on latest NOSH - 142,286
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 194.64 154.07 97.77 26.53 147.01 58.26 16.69 413.49%
EPS -11.53 -13.08 -9.17 -6.76 -56.73 -5.54 -8.19 25.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1559 0.1747 0.1974 0.2206 0.2552 0.142 0.1256 15.48%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 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
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 28/07/04 28/04/04 30/01/04 30/10/03 31/07/03 08/05/03 29/01/03 -
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