[PENSONI] QoQ Cumulative Quarter Result on 31-May-2002 [#4]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
26-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
31-May-2002 [#4]
Profit Trend
QoQ- 60.51%
YoY- 264.73%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Cumulative Result
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Revenue 90,950 59,659 20,082 103,864 78,223 49,134 20,595 169.90%
PBT 1,180 782 150 1,520 1,048 691 383 112.16%
Tax -439 -231 -90 -703 -539 -312 -240 49.73%
NP 741 551 60 817 509 379 143 200.35%
-
NP to SH 741 551 60 817 509 379 143 200.35%
-
Tax Rate 37.20% 29.54% 60.00% 46.25% 51.43% 45.15% 62.66% -
Total Cost 90,209 59,108 20,022 103,047 77,714 48,755 20,452 169.68%
-
Net Worth 89,383 89,363 95,999 90,055 90,694 87,982 92,473 -2.24%
Dividend
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Div - - - 1,392 - - - -
Div Payout % - - - 170.45% - - - -
Equity
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Net Worth 89,383 89,363 95,999 90,055 90,694 87,982 92,473 -2.24%
NOSH 46,312 46,302 50,000 46,420 46,272 45,119 47,666 -1.90%
Ratio Analysis
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
NP Margin 0.81% 0.92% 0.30% 0.79% 0.65% 0.77% 0.69% -
ROE 0.83% 0.62% 0.06% 0.91% 0.56% 0.43% 0.15% -
Per Share
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 196.38 128.85 40.16 223.75 169.05 108.90 43.21 175.13%
EPS 1.60 1.19 0.12 1.76 1.10 0.84 0.30 206.19%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.93 1.93 1.92 1.94 1.96 1.95 1.94 -0.34%
Adjusted Per Share Value based on latest NOSH - 45,970
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 57.79 37.90 12.76 65.99 49.70 31.22 13.09 169.85%
EPS 0.47 0.35 0.04 0.52 0.32 0.24 0.09 201.91%
DPS 0.00 0.00 0.00 0.88 0.00 0.00 0.00 -
NAPS 0.5679 0.5678 0.6099 0.5722 0.5762 0.559 0.5875 -2.24%
Price Multiplier on Financial Quarter End Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 -
Price 0.50 0.55 0.65 0.73 0.80 0.80 0.84 -
P/RPS 0.25 0.43 1.62 0.33 0.47 0.73 1.94 -74.58%
P/EPS 31.25 46.22 541.67 41.48 72.73 95.24 280.00 -76.91%
EY 3.20 2.16 0.18 2.41 1.37 1.05 0.36 330.82%
DY 0.00 0.00 0.00 4.11 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.34 0.38 0.41 0.41 0.43 -28.56%
Price Multiplier on Announcement Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 21/04/03 24/01/03 24/10/02 26/07/02 23/04/02 21/02/02 26/10/01 -
Price 0.47 0.52 0.56 0.68 0.86 0.81 0.77 -
P/RPS 0.24 0.40 1.39 0.30 0.51 0.74 1.78 -73.80%
P/EPS 29.37 43.70 466.67 38.64 78.18 96.43 256.67 -76.52%
EY 3.40 2.29 0.21 2.59 1.28 1.04 0.39 325.27%
DY 0.00 0.00 0.00 4.41 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.29 0.35 0.44 0.42 0.40 -28.92%

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