[PLB] QoQ Quarter Result on 28-Feb-2002 [#2]

Announcement Date
29-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
28-Feb-2002 [#2]
Profit Trend
QoQ- -191.33%
YoY- -183.3%
View:
Show?
Quarter Result
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Revenue 33,700 19,842 25,499 23,478 26,722 25,359 42,137 -13.82%
PBT -131 -34,326 105 -2,142 2,426 660 971 -
Tax -8 34,326 -19 2,142 -777 -245 3,878 -
NP -139 0 86 0 1,649 415 4,849 -
-
NP to SH -139 -32,819 86 -1,506 1,649 415 4,849 -
-
Tax Rate - - 18.10% - 32.03% 37.12% -399.38% -
Total Cost 33,839 19,842 25,413 23,478 25,073 24,944 37,288 -6.26%
-
Net Worth 92,956 96,842 123,840 128,321 127,863 128,822 110,408 -10.82%
Dividend
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Net Worth 92,956 96,842 123,840 128,321 127,863 128,822 110,408 -10.82%
NOSH 86,875 89,669 85,999 89,112 88,181 86,458 74,600 10.67%
Ratio Analysis
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
NP Margin -0.41% 0.00% 0.34% 0.00% 6.17% 1.64% 11.51% -
ROE -0.15% -33.89% 0.07% -1.17% 1.29% 0.32% 4.39% -
Per Share
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 38.79 22.13 29.65 26.35 30.30 29.33 56.48 -22.13%
EPS -0.16 -36.60 0.10 -1.69 1.87 0.48 6.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.08 1.44 1.44 1.45 1.49 1.48 -19.43%
Adjusted Per Share Value based on latest NOSH - 89,112
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 29.83 17.57 22.57 20.78 23.66 22.45 37.30 -13.83%
EPS -0.12 -29.05 0.08 -1.33 1.46 0.37 4.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8229 0.8573 1.0963 1.136 1.1319 1.1404 0.9774 -10.82%
Price Multiplier on Financial Quarter End Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 -
Price 1.44 1.52 1.50 1.73 2.00 1.35 1.12 -
P/RPS 3.71 6.87 5.06 6.57 6.60 4.60 1.98 51.92%
P/EPS -900.00 -4.15 1,500.00 -102.37 106.95 281.25 17.23 -
EY -0.11 -24.08 0.07 -0.98 0.94 0.36 5.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.41 1.04 1.20 1.38 0.91 0.76 46.62%
Price Multiplier on Announcement Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/01/03 31/10/02 30/07/02 29/04/02 30/01/02 07/11/01 30/07/01 -
Price 1.44 1.28 1.39 1.76 1.85 2.03 1.22 -
P/RPS 3.71 5.78 4.69 6.68 6.10 6.92 2.16 43.37%
P/EPS -900.00 -3.50 1,390.00 -104.14 98.93 422.92 18.77 -
EY -0.11 -28.59 0.07 -0.96 1.01 0.24 5.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.19 0.97 1.22 1.28 1.36 0.82 39.38%

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