[PLB] QoQ Quarter Result on 28-Feb-2007 [#2]

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
Quarter Result
Revenue	27,636	38,383	50,059	43,109	29,583	29,325	27,257	0.92%
YoY %	-28.00%	-23.32%	16.12%	45.72%	0.88%	7.59%	-	-
Horiz. %	101.39%	140.82%	183.66%	158.16%	108.53%	107.59%	100.00%	-
PBT	1,032	-1,467	2,747	700	997	1,789	816	16.93%
YoY %	170.35%	-153.40%	292.43%	-29.79%	-44.27%	119.24%	-	-
Horiz. %	126.47%	-179.78%	336.64%	85.78%	122.18%	219.24%	100.00%	-
Tax	-60	405	-702	-114	-83	-333	-76	-14.56%
YoY %	-114.81%	157.69%	-515.79%	-37.35%	75.08%	-338.16%	-	-
Horiz. %	78.95%	-532.89%	923.68%	150.00%	109.21%	438.16%	100.00%	-
NP	972	-1,062	2,045	586	914	1,456	740	19.91%
YoY %	191.53%	-151.93%	248.98%	-35.89%	-37.23%	96.76%	-	-
Horiz. %	131.35%	-143.51%	276.35%	79.19%	123.51%	196.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	952	-1,043	1,922	602	920	1,448	626	32.21%
YoY %	191.28%	-154.27%	219.27%	-34.57%	-36.46%	131.31%	-	-
Horiz. %	152.08%	-166.61%	307.03%	96.17%	146.96%	231.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.81%	-	25.56%	16.29%	8.32%	18.61%	9.31%	-
YoY %	0.00%	-	56.91%	95.79%	-55.29%	99.89%	-	-
Horiz. %	62.41%	-	274.54%	174.97%	89.37%	199.89%	100.00%	-
Total Cost	26,664	39,445	48,014	42,523	28,669	27,869	26,517	0.36%
YoY %	-32.40%	-17.85%	12.91%	48.32%	2.87%	5.10%	-	-
Horiz. %	100.55%	148.75%	181.07%	160.36%	108.12%	105.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	111,676	110,704	111,129	110,366	109,662	109,058	107,708	2.43%
YoY %	0.88%	-0.38%	0.69%	0.64%	0.55%	1.25%	-	-
Horiz. %	103.68%	102.78%	103.18%	102.47%	101.81%	101.25%	100.00%	-

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
Equity
Net Worth	111,676	110,704	111,129	110,366	109,662	109,058	107,708	2.43%
YoY %	0.88%	-0.38%	0.69%	0.64%	0.55%	1.25%	-	-
Horiz. %	103.68%	102.78%	103.18%	102.47%	101.81%	101.25%	100.00%	-
NOSH	91,538	91,491	91,090	91,212	91,089	91,645	92,058	-0.37%
YoY %	0.05%	0.44%	-0.13%	0.14%	-0.61%	-0.45%	-	-
Horiz. %	99.44%	99.38%	98.95%	99.08%	98.95%	99.55%	100.00%	-

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
Ratio Analysis
NP Margin	3.52%	-2.77%	4.09%	1.36%	3.09%	4.97%	2.71%	-
YoY %	227.08%	-167.73%	200.74%	-55.99%	-37.83%	83.39%	-	-
Horiz. %	129.89%	-102.21%	150.92%	50.18%	114.02%	183.39%	100.00%	-
ROE	0.85%	-0.94%	1.73%	0.55%	0.84%	1.33%	0.58%	-
YoY %	190.43%	-154.34%	214.55%	-34.52%	-36.84%	129.31%	-	-
Horiz. %	146.55%	-162.07%	298.28%	94.83%	144.83%	229.31%	100.00%	-

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
Per Share
RPS	30.19	41.95	54.96	47.26	32.48	32.00	29.61	1.30%
YoY %	-28.03%	-23.67%	16.29%	45.50%	1.50%	8.07%	-	-
Horiz. %	101.96%	141.68%	185.61%	159.61%	109.69%	108.07%	100.00%	-
EPS	1.04	-1.14	2.11	0.66	1.01	1.58	0.68	32.71%
YoY %	191.23%	-154.03%	219.70%	-34.65%	-36.08%	132.35%	-	-
Horiz. %	152.94%	-167.65%	310.29%	97.06%	148.53%	232.35%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.22	1.21	1.22	1.21	1.2039	1.19	1.17	2.82%
YoY %	0.83%	-0.82%	0.83%	0.51%	1.17%	1.71%	-	-
Horiz. %	104.27%	103.42%	104.27%	103.42%	102.90%	101.71%	100.00%	-

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
Adjusted Per Share Value based on latest NOSH - 91,212
RPS	24.46	33.98	44.31	38.16	26.19	25.96	24.13	0.90%
YoY %	-28.02%	-23.31%	16.12%	45.70%	0.89%	7.58%	-	-
Horiz. %	101.37%	140.82%	183.63%	158.14%	108.54%	107.58%	100.00%	-
EPS	0.84	-0.92	1.70	0.53	0.81	1.28	0.55	32.58%
YoY %	191.30%	-154.12%	220.75%	-34.57%	-36.72%	132.73%	-	-
Horiz. %	152.73%	-167.27%	309.09%	96.36%	147.27%	232.73%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.9886	0.98	0.9838	0.977	0.9708	0.9654	0.9535	2.43%
YoY %	0.88%	-0.39%	0.70%	0.64%	0.56%	1.25%	-	-
Horiz. %	103.68%	102.78%	103.18%	102.46%	101.81%	101.25%	100.00%	-

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	30/08/06	31/05/06	-
Price	1.59	0.77	0.72	0.82	0.86	0.88	0.88	-
P/RPS	5.27	1.84	1.31	1.73	2.65	2.75	2.97	46.51%
YoY %	186.41%	40.46%	-24.28%	-34.72%	-3.64%	-7.41%	-	-
Horiz. %	177.44%	61.95%	44.11%	58.25%	89.23%	92.59%	100.00%	-
P/EPS	152.88	-67.54	34.12	124.24	85.15	55.70	129.41	11.74%
YoY %	326.35%	-297.95%	-72.54%	45.91%	52.87%	-56.96%	-	-
Horiz. %	118.14%	-52.19%	26.37%	96.00%	65.80%	43.04%	100.00%	-
EY	0.65	-1.48	2.93	0.80	1.17	1.80	0.77	-10.67%
YoY %	143.92%	-150.51%	266.25%	-31.62%	-35.00%	133.77%	-	-
Horiz. %	84.42%	-192.21%	380.52%	103.90%	151.95%	233.77%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.30	0.64	0.59	0.68	0.71	0.74	0.75	44.24%
YoY %	103.12%	8.47%	-13.24%	-4.23%	-4.05%	-1.33%	-	-
Horiz. %	173.33%	85.33%	78.67%	90.67%	94.67%	98.67%	100.00%	-

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
Price Multiplier on Announcement Date
Date	28/01/08	30/10/07	30/07/07	23/04/07	30/01/07	30/10/06	25/07/06	-
Price	1.43	1.34	0.90	0.81	0.85	0.90	0.86	-
P/RPS	4.74	3.19	1.64	1.71	2.62	2.81	2.90	38.71%
YoY %	48.59%	94.51%	-4.09%	-34.73%	-6.76%	-3.10%	-	-
Horiz. %	163.45%	110.00%	56.55%	58.97%	90.34%	96.90%	100.00%	-
P/EPS	137.50	-117.54	42.65	122.73	84.16	56.96	126.47	5.72%
YoY %	216.98%	-375.59%	-65.25%	45.83%	47.75%	-54.96%	-	-
Horiz. %	108.72%	-92.94%	33.72%	97.04%	66.55%	45.04%	100.00%	-
EY	0.73	-0.85	2.34	0.81	1.19	1.76	0.79	-5.12%
YoY %	185.88%	-136.32%	188.89%	-31.93%	-32.39%	122.78%	-	-
Horiz. %	92.41%	-107.59%	296.20%	102.53%	150.63%	222.78%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.17	1.11	0.74	0.67	0.71	0.76	0.74	35.67%
YoY %	5.41%	50.00%	10.45%	-5.63%	-6.58%	2.70%	-	-
Horiz. %	158.11%	150.00%	100.00%	90.54%	95.95%	102.70%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos