[PEB] QoQ Quarter Result on 31-May-2005 [#4]

Announcement Date
29-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-May-2005 [#4]
Profit Trend
QoQ- 39.52%
YoY- -233.46%
Quarter Report
View:
Show?
Quarter Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 25,301 26,980 30,508 9,658 13,634 13,523 16,154 34.97%
PBT 1,141 1,368 1,918 -934 -2,040 -3,799 -3,679 -
Tax -472 -1,073 -1,676 -494 -321 -409 -373 17.04%
NP 669 295 242 -1,428 -2,361 -4,208 -4,052 -
-
NP to SH 669 295 242 -1,428 -2,361 -3,799 -3,679 -
-
Tax Rate 41.37% 78.44% 87.38% - - - - -
Total Cost 24,632 26,685 30,266 11,086 15,995 17,731 20,206 14.15%
-
Net Worth 19,500 18,794 2,847 2,566 3,271 4,636 8,161 79.01%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 19,500 18,794 2,847 2,566 3,271 4,636 8,161 79.01%
NOSH 142,340 142,380 142,352 142,600 142,228 128,779 129,542 6.50%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 2.64% 1.09% 0.79% -14.79% -17.32% -31.12% -25.08% -
ROE 3.43% 1.57% 8.50% -55.63% -72.17% -81.94% -45.08% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 17.77 18.95 21.43 6.77 9.59 10.50 12.47 26.71%
EPS 0.47 0.21 0.17 -1.00 -1.66 -2.95 -2.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.137 0.132 0.02 0.018 0.023 0.036 0.063 68.08%
Adjusted Per Share Value based on latest NOSH - 142,600
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 36.67 39.10 44.21 14.00 19.76 19.60 23.41 34.98%
EPS 0.97 0.43 0.35 -2.07 -3.42 -5.51 -5.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2826 0.2724 0.0413 0.0372 0.0474 0.0672 0.1183 78.98%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 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
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 26/04/06 27/01/06 28/10/05 29/07/05 29/04/05 28/01/05 28/10/04 -
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