[PEB] QoQ Cumulative Quarter Result on 31-May-2004 [#4]

Announcement Date
28-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- 11.85%
YoY- 79.68%
Quarter Report
View:
Show?
Cumulative Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 43,311 29,677 16,154 134,300 106,307 67,463 18,303 77.66%
PBT -9,516 -7,478 -3,679 -7,953 -9,022 -6,326 -4,701 60.08%
Tax -1,103 -782 -373 -1,428 -472 -362 34 -
NP -10,619 -8,260 -4,052 -9,381 -9,494 -6,688 -4,667 73.08%
-
NP to SH -10,619 -7,478 -3,679 -7,953 -9,022 -6,326 -4,667 73.08%
-
Tax Rate - - - - - - - -
Total Cost 53,930 37,937 20,206 143,681 115,801 74,151 22,970 76.74%
-
Net Worth 3,278 4,641 8,161 10,757 12,056 13,623 15,224 -64.10%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 3,278 4,641 8,161 10,757 12,056 13,623 15,224 -64.10%
NOSH 142,536 128,931 129,542 120,866 135,465 134,882 142,286 0.11%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin -24.52% -27.83% -25.08% -6.99% -8.93% -9.91% -25.50% -
ROE -323.91% -161.11% -45.08% -73.93% -74.83% -46.44% -30.65% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 30.39 23.02 12.47 111.11 78.48 50.02 12.86 77.50%
EPS -7.45 -5.80 -2.84 -6.58 -6.66 -4.69 -3.28 72.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.023 0.036 0.063 0.089 0.089 0.101 0.107 -64.14%
Adjusted Per Share Value based on latest NOSH - 1,337,500
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 62.77 43.01 23.41 194.64 154.07 97.77 26.53 77.65%
EPS -15.39 -10.84 -5.33 -11.53 -13.08 -9.17 -6.76 73.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0475 0.0673 0.1183 0.1559 0.1747 0.1974 0.2206 -64.10%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 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
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 29/04/05 28/01/05 28/10/04 28/07/04 28/04/04 30/01/04 30/10/03 -
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