[PEB] QoQ Quarter Result on 30-Nov-2002 [#2]

Announcement Date
29-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
30-Nov-2002 [#2]
Profit Trend
QoQ- -39.94%
YoY- -51.84%
View:
Show?
Quarter Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 18,303 61,243 28,684 6,827 4,687 2,382 496 1001.13%
PBT -4,701 -35,327 539 -2,642 -1,718 -2,875 -3,173 29.86%
Tax 34 -2,392 -396 -1,124 1,718 2,875 3,173 -95.09%
NP -4,667 -37,719 143 -3,766 0 0 0 -
-
NP to SH -4,667 -35,327 539 -2,642 -1,888 -2,875 -1,170 150.88%
-
Tax Rate - - 73.47% - - - - -
Total Cost 22,970 98,962 28,541 10,593 4,687 2,382 496 1180.61%
-
Net Worth 15,224 18,318 9,866 8,666 12,208 14,659 17,407 -8.52%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 15,224 18,318 9,866 8,666 12,208 14,659 17,407 -8.52%
NOSH 142,286 142,002 142,999 142,075 141,954 142,326 142,682 -0.18%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin -25.50% -61.59% 0.50% -55.16% 0.00% 0.00% 0.00% -
ROE -30.65% -192.85% 5.46% -30.48% -15.47% -19.61% -6.72% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 12.86 43.13 20.06 4.81 3.30 1.67 0.35 997.98%
EPS -3.28 -26.56 0.10 -2.65 -1.33 -2.02 -0.82 151.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.107 0.129 0.069 0.061 0.086 0.103 0.122 -8.35%
Adjusted Per Share Value based on latest NOSH - 142,075
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 26.53 88.76 41.57 9.89 6.79 3.45 0.72 1000.06%
EPS -6.76 -51.20 0.78 -3.83 -2.74 -4.17 -1.70 150.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2206 0.2655 0.143 0.1256 0.1769 0.2125 0.2523 -8.53%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 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
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 30/10/03 31/07/03 08/05/03 29/01/03 25/10/02 31/07/02 30/04/02 -
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