[PENSONI] QoQ Cumulative Quarter Result on 28-Feb-2003 [#3]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
21-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
28-Feb-2003 [#3]
Profit Trend
QoQ- 34.48%
YoY- 45.58%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Cumulative Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 71,375 32,477 120,792 90,950 59,659 20,082 103,864 -22.10%
PBT 1,568 646 -3,869 1,180 782 150 1,520 2.09%
Tax -240 -230 -94 -439 -231 -90 -703 -51.12%
NP 1,328 416 -3,963 741 551 60 817 38.20%
-
NP to SH 1,328 416 -3,963 741 551 60 817 38.20%
-
Tax Rate 15.31% 35.60% - 37.20% 29.54% 60.00% 46.25% -
Total Cost 70,047 32,061 124,755 90,209 59,108 20,022 103,047 -22.67%
-
Net Worth 85,602 84,586 84,282 89,383 89,363 95,999 90,055 -3.32%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div - - 463 - - - 1,392 -
Div Payout % - - 0.00% - - - 170.45% -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 85,602 84,586 84,282 89,383 89,363 95,999 90,055 -3.32%
NOSH 46,271 46,222 46,309 46,312 46,302 50,000 46,420 -0.21%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 1.86% 1.28% -3.28% 0.81% 0.92% 0.30% 0.79% -
ROE 1.55% 0.49% -4.70% 0.83% 0.62% 0.06% 0.91% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 154.25 70.26 260.84 196.38 128.85 40.16 223.75 -21.94%
EPS 2.87 0.90 -8.56 1.60 1.19 0.12 1.76 38.50%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 3.00 -
NAPS 1.85 1.83 1.82 1.93 1.93 1.92 1.94 -3.11%
Adjusted Per Share Value based on latest NOSH - 46,341
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 45.35 20.63 76.75 57.79 37.90 12.76 65.99 -22.10%
EPS 0.84 0.26 -2.52 0.47 0.35 0.04 0.52 37.63%
DPS 0.00 0.00 0.29 0.00 0.00 0.00 0.88 -
NAPS 0.5439 0.5374 0.5355 0.5679 0.5678 0.6099 0.5722 -3.32%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 0.56 0.56 0.44 0.50 0.55 0.65 0.73 -
P/RPS 0.36 0.80 0.17 0.25 0.43 1.62 0.33 5.96%
P/EPS 19.51 62.22 -5.14 31.25 46.22 541.67 41.48 -39.49%
EY 5.13 1.61 -19.45 3.20 2.16 0.18 2.41 65.39%
DY 0.00 0.00 2.27 0.00 0.00 0.00 4.11 -
P/NAPS 0.30 0.31 0.24 0.26 0.28 0.34 0.38 -14.56%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 07/01/04 23/10/03 25/07/03 21/04/03 24/01/03 24/10/02 26/07/02 -
Price 0.53 0.57 0.51 0.47 0.52 0.56 0.68 -
P/RPS 0.34 0.81 0.20 0.24 0.40 1.39 0.30 8.69%
P/EPS 18.47 63.33 -5.96 29.37 43.70 466.67 38.64 -38.83%
EY 5.42 1.58 -16.78 3.40 2.29 0.21 2.59 63.53%
DY 0.00 0.00 1.96 0.00 0.00 0.00 4.41 -
P/NAPS 0.29 0.31 0.28 0.24 0.27 0.29 0.35 -11.77%

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