[PBSB] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -1333.13%
YoY- -353.98%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 396,933 342,121 282,006 283,816 401,453 384,277 312,574 17.25%
PBT 1,163 20,716 -8,656 -47,131 9,471 20,452 -6,766 -
Tax -11,861 -41,057 -4,672 1,445 -3,629 -3,817 -3,684 117.88%
NP -10,698 -20,341 -13,328 -45,686 5,842 16,635 -10,450 1.57%
-
NP to SH -12,286 -22,062 -10,716 -43,024 3,489 17,217 -11,198 6.37%
-
Tax Rate 1,019.86% 198.19% - - 38.32% 18.66% - -
Total Cost 407,631 362,462 295,334 329,502 395,611 367,642 323,024 16.75%
-
Net Worth 416,759 400,308 444,178 487,788 572,684 538,348 524,269 -14.17%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 416,759 400,308 444,178 487,788 572,684 538,348 524,269 -14.17%
NOSH 553,296 553,296 553,296 553,296 553,296 507,876 508,999 5.71%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -2.70% -5.95% -4.73% -16.10% 1.46% 4.33% -3.34% -
ROE -2.95% -5.51% -2.41% -8.82% 0.61% 3.20% -2.14% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 72.38 62.39 51.43 51.78 74.31 75.66 61.41 11.56%
EPS -2.24 -4.02 -1.95 -7.85 0.65 3.39 -2.20 1.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.73 0.81 0.89 1.06 1.06 1.03 -18.32%
Adjusted Per Share Value based on latest NOSH - 553,296
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 65.27 56.26 46.37 46.67 66.01 63.19 51.40 17.24%
EPS -2.02 -3.63 -1.76 -7.07 0.57 2.83 -1.84 6.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6853 0.6583 0.7304 0.8021 0.9417 0.8852 0.8621 -14.17%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.895 1.11 1.17 0.985 1.14 1.52 0.84 -
P/RPS 1.24 1.78 2.28 1.90 1.53 2.01 1.37 -6.42%
P/EPS -39.95 -27.59 -59.87 -11.74 176.53 44.84 -38.18 3.06%
EY -2.50 -3.62 -1.67 -8.51 0.57 2.23 -2.62 -3.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.52 1.44 1.12 1.08 1.43 0.82 27.43%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 28/08/15 27/05/15 27/02/15 24/11/14 27/08/14 29/05/14 -
Price 0.845 0.82 1.14 1.27 1.19 1.30 1.39 -
P/RPS 1.17 1.31 2.22 2.45 1.60 1.72 2.26 -35.50%
P/EPS -37.72 -20.38 -58.34 -15.14 184.27 38.35 -63.18 -29.07%
EY -2.65 -4.91 -1.71 -6.60 0.54 2.61 -1.58 41.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.12 1.41 1.44 1.12 1.23 1.35 -12.22%

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