[PEB] QoQ Quarter Result on 28-Feb-2003 [#3]

Announcement Date
08-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
28-Feb-2003 [#3]
Profit Trend
QoQ- 120.4%
YoY- 146.07%
View:
Show?
Quarter Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 49,160 18,303 61,243 28,684 6,827 4,687 2,382 651.01%
PBT -1,625 -4,701 -35,327 539 -2,642 -1,718 -2,875 -31.61%
Tax -396 34 -2,392 -396 -1,124 1,718 2,875 -
NP -2,021 -4,667 -37,719 143 -3,766 0 0 -
-
NP to SH -1,625 -4,667 -35,327 539 -2,642 -1,888 -2,875 -31.61%
-
Tax Rate - - - 73.47% - - - -
Total Cost 51,181 22,970 98,962 28,541 10,593 4,687 2,382 671.43%
-
Net Worth 11,558 15,224 18,318 9,866 8,666 12,208 14,659 -14.64%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 11,558 15,224 18,318 9,866 8,666 12,208 14,659 -14.64%
NOSH 114,436 142,286 142,002 142,999 142,075 141,954 142,326 -13.52%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin -4.11% -25.50% -61.59% 0.50% -55.16% 0.00% 0.00% -
ROE -14.06% -30.65% -192.85% 5.46% -30.48% -15.47% -19.61% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 42.96 12.86 43.13 20.06 4.81 3.30 1.67 769.70%
EPS -1.42 -3.28 -26.56 0.10 -2.65 -1.33 -2.02 -20.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.101 0.107 0.129 0.069 0.061 0.086 0.103 -1.29%
Adjusted Per Share Value based on latest NOSH - 142,999
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 71.25 26.53 88.76 41.57 9.89 6.79 3.45 651.35%
EPS -2.36 -6.76 -51.20 0.78 -3.83 -2.74 -4.17 -31.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1675 0.2206 0.2655 0.143 0.1256 0.1769 0.2125 -14.65%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 30/01/04 30/10/03 31/07/03 08/05/03 29/01/03 25/10/02 31/07/02 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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