[PLB] QoQ Cumulative Quarter Result on 30-Nov-2000 [#1]

Announcement Date
22-Jan-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2000
Quarter
30-Nov-2000 [#1]
Profit Trend
QoQ- -86.77%
YoY--%
View:
Show?
Cumulative Result
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Revenue 119,430 93,954 51,782 15,261 108,451 47,214 30,273 149.04%
PBT 6,056 5,395 4,424 1,917 15,405 7,934 7,376 -12.28%
Tax 2,335 2,580 -1,298 -538 -4,984 -2,106 -1,772 -
NP 8,391 7,975 3,126 1,379 10,421 5,828 5,604 30.78%
-
NP to SH 8,391 7,975 3,126 1,379 10,421 5,828 5,604 30.78%
-
Tax Rate -38.56% -47.82% 29.34% 28.06% 32.35% 26.54% 24.02% -
Total Cost 111,039 85,979 48,656 13,882 98,030 41,386 24,669 171.86%
-
Net Worth 129,560 110,411 105,428 108,546 87,252 89,105 88,463 28.87%
Dividend
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Net Worth 129,560 110,411 105,428 108,546 87,252 89,105 88,463 28.87%
NOSH 86,953 74,602 73,726 76,983 40,208 40,137 40,028 67.49%
Ratio Analysis
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
NP Margin 7.03% 8.49% 6.04% 9.04% 9.61% 12.34% 18.51% -
ROE 6.48% 7.22% 2.97% 1.27% 11.94% 6.54% 6.33% -
Per Share
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
RPS 137.35 125.94 70.24 19.82 269.72 117.63 75.63 48.69%
EPS 9.65 10.69 4.24 1.79 11.20 14.52 14.00 -21.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.48 1.43 1.41 2.17 2.22 2.21 -23.05%
Adjusted Per Share Value based on latest NOSH - 77,039
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
RPS 105.72 83.17 45.84 13.51 96.01 41.80 26.80 149.03%
EPS 7.43 7.06 2.77 1.22 9.23 5.16 4.96 30.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1469 0.9774 0.9333 0.9609 0.7724 0.7888 0.7831 28.87%
Price Multiplier on Financial Quarter End Date
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Date 30/08/01 31/05/01 28/02/01 30/11/00 30/08/00 31/05/00 29/02/00 -
Price 1.35 1.12 1.15 1.37 3.38 3.72 3.64 -
P/RPS 0.98 0.89 1.64 6.91 1.25 3.16 4.81 -65.27%
P/EPS 13.99 10.48 27.12 76.48 13.04 25.62 26.00 -33.77%
EY 7.15 9.54 3.69 1.31 7.67 3.90 3.85 50.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.76 0.80 0.97 1.56 1.68 1.65 -32.67%
Price Multiplier on Announcement Date
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Date 07/11/01 30/07/01 27/04/01 22/01/01 02/11/00 28/07/00 28/04/00 -
Price 2.03 1.22 1.02 1.26 1.50 3.52 3.74 -
P/RPS 1.48 0.97 1.45 6.36 0.56 2.99 4.95 -55.18%
P/EPS 21.04 11.41 24.06 70.34 5.79 24.24 26.71 -14.66%
EY 4.75 8.76 4.16 1.42 17.28 4.13 3.74 17.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.82 0.71 0.89 0.69 1.59 1.69 -13.44%

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