[PBSB] QoQ Quarter Result on 30-Jun-2003 [#2]

Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 4.13%
YoY- -178.75%
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 28,166 26,817 27,533 28,159 27,542 28,594 32,123 -8.38%
PBT -1,018 917 -1,245 -973 -973 -18,222 1,195 -
Tax -195 -1,094 243 254 223 1,904 -504 -46.87%
NP -1,213 -177 -1,002 -719 -750 -16,318 691 -
-
NP to SH -1,213 -177 -1,002 -719 -750 -16,318 691 -
-
Tax Rate - 119.30% - - - - 42.18% -
Total Cost 29,379 26,994 28,535 28,878 28,292 44,912 31,432 -4.39%
-
Net Worth 75,506 76,005 79,179 80,668 81,308 84,356 90,496 -11.36%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 75,506 76,005 79,179 80,668 81,308 84,356 90,496 -11.36%
NOSH 34,956 34,705 35,034 35,073 35,046 35,002 35,076 -0.22%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -4.31% -0.66% -3.64% -2.55% -2.72% -57.07% 2.15% -
ROE -1.61% -0.23% -1.27% -0.89% -0.92% -19.34% 0.76% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 80.57 77.27 78.59 80.29 78.59 81.69 91.58 -8.17%
EPS -3.47 -0.51 -2.86 -2.05 -2.14 -46.62 1.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 2.19 2.26 2.30 2.32 2.41 2.58 -11.16%
Adjusted Per Share Value based on latest NOSH - 35,073
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 4.63 4.41 4.53 4.63 4.53 4.70 5.28 -8.37%
EPS -0.20 -0.03 -0.16 -0.12 -0.12 -2.68 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1242 0.125 0.1302 0.1326 0.1337 0.1387 0.1488 -11.34%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.31 1.37 1.43 1.38 1.10 1.23 1.48 -
P/RPS 1.63 1.77 1.82 1.72 1.40 1.51 1.62 0.41%
P/EPS -37.75 -268.63 -50.00 -67.32 -51.40 -2.64 75.13 -
EY -2.65 -0.37 -2.00 -1.49 -1.95 -37.90 1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 0.63 0.60 0.47 0.51 0.57 4.62%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 02/12/03 29/08/03 30/05/03 11/03/03 29/11/02 -
Price 1.13 1.38 1.47 1.41 1.13 1.08 1.37 -
P/RPS 1.40 1.79 1.87 1.76 1.44 1.32 1.50 -4.49%
P/EPS -32.56 -270.59 -51.40 -68.78 -52.80 -2.32 69.54 -
EY -3.07 -0.37 -1.95 -1.45 -1.89 -43.17 1.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.63 0.65 0.61 0.49 0.45 0.53 -1.26%

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