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

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
23-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-Aug-2003 [#1]
Profit Trend
QoQ- 110.5%
YoY- 593.33%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
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 151,880 108,866 71,375 32,477 120,792 90,950 59,659 86.33%
PBT 3,423 2,334 1,568 646 -3,869 1,180 782 167.34%
Tax -318 -678 -240 -230 -94 -439 -231 23.72%
NP 3,105 1,656 1,328 416 -3,963 741 551 216.33%
-
NP to SH 3,105 1,656 1,328 416 -3,963 741 551 216.33%
-
Tax Rate 9.29% 29.05% 15.31% 35.60% - 37.20% 29.54% -
Total Cost 148,775 107,210 70,047 32,061 124,755 90,209 59,108 84.93%
-
Net Worth 43,147 85,575 85,602 84,586 84,282 89,383 89,363 -38.42%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div 1,388 - - - 463 - - -
Div Payout % 44.73% - - - 0.00% - - -
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 43,147 85,575 85,602 84,586 84,282 89,383 89,363 -38.42%
NOSH 46,295 46,256 46,271 46,222 46,309 46,312 46,302 -0.01%
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 2.04% 1.52% 1.86% 1.28% -3.28% 0.81% 0.92% -
ROE 7.20% 1.94% 1.55% 0.49% -4.70% 0.83% 0.62% -
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 328.06 235.35 154.25 70.26 260.84 196.38 128.85 86.35%
EPS 3.35 3.58 2.87 0.90 -8.56 1.60 1.19 99.24%
DPS 3.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.932 1.85 1.85 1.83 1.82 1.93 1.93 -38.42%
Adjusted Per Share Value based on latest NOSH - 46,222
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 96.50 69.17 45.35 20.63 76.75 57.79 37.90 86.35%
EPS 1.97 1.05 0.84 0.26 -2.52 0.47 0.35 216.08%
DPS 0.88 0.00 0.00 0.00 0.29 0.00 0.00 -
NAPS 0.2741 0.5437 0.5439 0.5374 0.5355 0.5679 0.5678 -38.43%
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 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 0.52 0.66 0.56 0.56 0.44 0.50 0.55 -
P/RPS 0.16 0.28 0.36 0.80 0.17 0.25 0.43 -48.23%
P/EPS 7.75 18.44 19.51 62.22 -5.14 31.25 46.22 -69.55%
EY 12.90 5.42 5.13 1.61 -19.45 3.20 2.16 228.81%
DY 5.77 0.00 0.00 0.00 2.27 0.00 0.00 -
P/NAPS 0.56 0.36 0.30 0.31 0.24 0.26 0.28 58.67%
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 23/07/04 19/04/04 07/01/04 23/10/03 25/07/03 21/04/03 24/01/03 -
Price 0.55 0.56 0.53 0.57 0.51 0.47 0.52 -
P/RPS 0.17 0.24 0.34 0.81 0.20 0.24 0.40 -43.44%
P/EPS 8.20 15.64 18.47 63.33 -5.96 29.37 43.70 -67.19%
EY 12.19 6.39 5.42 1.58 -16.78 3.40 2.29 204.55%
DY 5.45 0.00 0.00 0.00 1.96 0.00 0.00 -
P/NAPS 0.59 0.30 0.29 0.31 0.28 0.24 0.27 68.31%

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