[PEB] QoQ Quarter Result on 30-Nov-2004 [#2]

Announcement Date
28-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
30-Nov-2004 [#2]
Profit Trend
QoQ- -3.26%
YoY- -133.78%
Quarter Report
View:
Show?
Quarter Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 30,508 9,658 13,634 13,523 16,154 27,993 38,844 -14.83%
PBT 1,918 -934 -2,040 -3,799 -3,679 1,070 -2,697 -
Tax -1,676 -494 -321 -409 -373 -956 -110 511.55%
NP 242 -1,428 -2,361 -4,208 -4,052 114 -2,807 -
-
NP to SH 242 -1,428 -2,361 -3,799 -3,679 1,070 -2,697 -
-
Tax Rate 87.38% - - - - 89.35% - -
Total Cost 30,266 11,086 15,995 17,731 20,206 27,879 41,651 -19.12%
-
Net Worth 2,847 2,566 3,271 4,636 8,161 119,037 12,184 -61.96%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 2,847 2,566 3,271 4,636 8,161 119,037 12,184 -61.96%
NOSH 142,352 142,600 142,228 128,779 129,542 1,337,500 136,903 2.62%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 0.79% -14.79% -17.32% -31.12% -25.08% 0.41% -7.23% -
ROE 8.50% -55.63% -72.17% -81.94% -45.08% 0.90% -22.13% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 21.43 6.77 9.59 10.50 12.47 2.09 28.37 -17.01%
EPS 0.17 -1.00 -1.66 -2.95 -2.84 0.08 -1.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.018 0.023 0.036 0.063 0.089 0.089 -62.93%
Adjusted Per Share Value based on latest NOSH - 128,779
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 44.13 13.97 19.72 19.56 23.37 40.50 56.19 -14.83%
EPS 0.35 -2.07 -3.42 -5.50 -5.32 1.55 -3.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0412 0.0371 0.0473 0.0671 0.1181 1.7221 0.1763 -61.95%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 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
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 28/10/05 29/07/05 29/04/05 28/01/05 28/10/04 28/07/04 28/04/04 -
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