[PENSONI] QoQ Cumulative Quarter Result on 30-Nov-2004 [#2]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
13-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
30-Nov-2004 [#2]
Profit Trend
QoQ- 196.06%
YoY- 41.34%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Cumulative Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 39,450 177,681 126,721 86,307 39,698 151,880 108,866 -49.07%
PBT 1,199 4,038 3,039 2,243 1,044 3,423 2,334 -35.77%
Tax -160 -866 -400 -366 -410 -318 -678 -61.71%
NP 1,039 3,172 2,639 1,877 634 3,105 1,656 -26.64%
-
NP to SH 1,008 3,172 2,639 1,877 634 3,105 1,656 -28.11%
-
Tax Rate 13.34% 21.45% 13.16% 16.32% 39.27% 9.29% 29.05% -
Total Cost 38,411 174,509 124,082 84,430 39,064 148,775 107,210 -49.46%
-
Net Worth 85,152 88,969 83,494 88,056 87,001 43,147 85,575 -0.32%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div - 1,853 - - - 1,388 - -
Div Payout % - 58.43% - - - 44.73% - -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 85,152 88,969 83,494 88,056 87,001 43,147 85,575 -0.32%
NOSH 92,477 92,676 92,596 46,345 46,277 46,295 46,256 58.49%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 2.63% 1.79% 2.08% 2.17% 1.60% 2.04% 1.52% -
ROE 1.18% 3.57% 3.16% 2.13% 0.73% 7.20% 1.94% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 42.66 191.72 136.85 186.22 85.78 328.06 235.35 -67.87%
EPS 1.09 3.42 2.85 4.05 1.37 3.35 3.58 -54.64%
DPS 0.00 2.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.9208 0.96 0.9017 1.90 1.88 0.932 1.85 -37.11%
Adjusted Per Share Value based on latest NOSH - 46,380
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 25.06 112.89 80.51 54.84 25.22 96.50 69.17 -49.08%
EPS 0.64 2.02 1.68 1.19 0.40 1.97 1.05 -28.04%
DPS 0.00 1.18 0.00 0.00 0.00 0.88 0.00 -
NAPS 0.541 0.5653 0.5305 0.5595 0.5528 0.2741 0.5437 -0.33%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 -
Price 0.56 0.48 0.56 0.54 0.52 0.52 0.66 -
P/RPS 1.31 0.25 0.41 0.29 0.61 0.16 0.28 178.94%
P/EPS 51.38 14.02 19.65 13.33 37.96 7.75 18.44 97.64%
EY 1.95 7.13 5.09 7.50 2.63 12.90 5.42 -49.32%
DY 0.00 4.17 0.00 0.00 0.00 5.77 0.00 -
P/NAPS 0.61 0.50 0.62 0.28 0.28 0.56 0.36 41.99%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 26/10/05 22/07/05 27/04/05 13/01/05 26/10/04 23/07/04 19/04/04 -
Price 0.51 0.58 0.51 0.59 0.54 0.55 0.56 -
P/RPS 1.20 0.30 0.37 0.32 0.63 0.17 0.24 191.54%
P/EPS 46.79 16.95 17.89 14.57 39.42 8.20 15.64 107.20%
EY 2.14 5.90 5.59 6.86 2.54 12.19 6.39 -51.67%
DY 0.00 3.45 0.00 0.00 0.00 5.45 0.00 -
P/NAPS 0.55 0.60 0.57 0.31 0.29 0.59 0.30 49.62%

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