[PEB] QoQ Quarter Result on 31-May-2003 [#4]

Announcement Date
31-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-May-2003 [#4]
Profit Trend
QoQ- -6654.17%
YoY- -1128.77%
View:
Show?
Quarter Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 38,844 49,160 18,303 61,243 28,684 6,827 4,687 310.05%
PBT -2,697 -1,625 -4,701 -35,327 539 -2,642 -1,718 35.11%
Tax -110 -396 34 -2,392 -396 -1,124 1,718 -
NP -2,807 -2,021 -4,667 -37,719 143 -3,766 0 -
-
NP to SH -2,697 -1,625 -4,667 -35,327 539 -2,642 -1,888 26.86%
-
Tax Rate - - - - 73.47% - - -
Total Cost 41,651 51,181 22,970 98,962 28,541 10,593 4,687 329.60%
-
Net Worth 12,184 11,558 15,224 18,318 9,866 8,666 12,208 -0.13%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 12,184 11,558 15,224 18,318 9,866 8,666 12,208 -0.13%
NOSH 136,903 114,436 142,286 142,002 142,999 142,075 141,954 -2.38%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin -7.23% -4.11% -25.50% -61.59% 0.50% -55.16% 0.00% -
ROE -22.13% -14.06% -30.65% -192.85% 5.46% -30.48% -15.47% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 28.37 42.96 12.86 43.13 20.06 4.81 3.30 320.20%
EPS -1.97 -1.42 -3.28 -26.56 0.10 -2.65 -1.33 29.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.089 0.101 0.107 0.129 0.069 0.061 0.086 2.31%
Adjusted Per Share Value based on latest NOSH - 142,002
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 56.30 71.25 26.53 88.76 41.57 9.89 6.79 310.19%
EPS -3.91 -2.36 -6.76 -51.20 0.78 -3.83 -2.74 26.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1766 0.1675 0.2206 0.2655 0.143 0.1256 0.1769 -0.11%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 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
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 28/04/04 30/01/04 30/10/03 31/07/03 08/05/03 29/01/03 25/10/02 -
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