[PBSB] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -24.32%
YoY- -52.9%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 28,159 27,542 28,594 32,123 29,108 30,621 30,608 -5.42%
PBT -973 -973 -18,222 1,195 1,252 301 477 -
Tax 254 223 1,904 -504 -339 -79 403 -26.55%
NP -719 -750 -16,318 691 913 222 880 -
-
NP to SH -719 -750 -16,318 691 913 222 880 -
-
Tax Rate - - - 42.18% 27.08% 26.25% -84.49% -
Total Cost 28,878 28,292 44,912 31,432 28,195 30,399 29,728 -1.92%
-
Net Worth 80,668 81,308 84,356 90,496 89,550 89,152 75,679 4.36%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 80,668 81,308 84,356 90,496 89,550 89,152 75,679 4.36%
NOSH 35,073 35,046 35,002 35,076 34,980 35,238 29,333 12.69%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -2.55% -2.72% -57.07% 2.15% 3.14% 0.72% 2.88% -
ROE -0.89% -0.92% -19.34% 0.76% 1.02% 0.25% 1.16% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 80.29 78.59 81.69 91.58 83.21 86.90 104.35 -16.07%
EPS -2.05 -2.14 -46.62 1.97 2.61 0.63 3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.32 2.41 2.58 2.56 2.53 2.58 -7.39%
Adjusted Per Share Value based on latest NOSH - 35,076
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 4.63 4.53 4.70 5.28 4.79 5.04 5.03 -5.38%
EPS -0.12 -0.12 -2.68 0.11 0.15 0.04 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1326 0.1337 0.1387 0.1488 0.1473 0.1466 0.1244 4.35%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.38 1.10 1.23 1.48 1.77 1.83 1.60 -
P/RPS 1.72 1.40 1.51 1.62 2.13 2.11 1.53 8.13%
P/EPS -67.32 -51.40 -2.64 75.13 67.82 290.48 53.33 -
EY -1.49 -1.95 -37.90 1.33 1.47 0.34 1.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.47 0.51 0.57 0.69 0.72 0.62 -2.16%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 11/03/03 29/11/02 28/08/02 31/05/02 28/02/02 -
Price 1.41 1.13 1.08 1.37 1.75 1.76 1.67 -
P/RPS 1.76 1.44 1.32 1.50 2.10 2.03 1.60 6.57%
P/EPS -68.78 -52.80 -2.32 69.54 67.05 279.37 55.67 -
EY -1.45 -1.89 -43.17 1.44 1.49 0.36 1.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.49 0.45 0.53 0.68 0.70 0.65 -4.15%

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