[PLB] QoQ Quarter Result on 31-Aug-2006 [#4]

	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	30/11/05	CAGR
Quarter Result
Revenue	50,059	43,109	29,583	29,325	27,257	44,406	28,632	45.17%
YoY %	16.12%	45.72%	0.88%	7.59%	-38.62%	55.09%	-	-
Horiz. %	174.84%	150.56%	103.32%	102.42%	95.20%	155.09%	100.00%	-
PBT	2,747	700	997	1,789	816	1,760	1,444	53.59%
YoY %	292.43%	-29.79%	-44.27%	119.24%	-53.64%	21.88%	-	-
Horiz. %	190.24%	48.48%	69.04%	123.89%	56.51%	121.88%	100.00%	-
Tax	-702	-114	-83	-333	-76	-259	-77	337.00%
YoY %	-515.79%	-37.35%	75.08%	-338.16%	70.66%	-236.36%	-	-
Horiz. %	911.69%	148.05%	107.79%	432.47%	98.70%	336.36%	100.00%	-
NP	2,045	586	914	1,456	740	1,501	1,367	30.83%
YoY %	248.98%	-35.89%	-37.23%	96.76%	-50.70%	9.80%	-	-
Horiz. %	149.60%	42.87%	66.86%	106.51%	54.13%	109.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,922	602	920	1,448	626	1,603	1,430	21.81%
YoY %	219.27%	-34.57%	-36.46%	131.31%	-60.95%	12.10%	-	-
Horiz. %	134.41%	42.10%	64.34%	101.26%	43.78%	112.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.56%	16.29%	8.32%	18.61%	9.31%	14.72%	5.33%	-
YoY %	56.91%	95.79%	-55.29%	99.89%	-36.75%	176.17%	-	-
Horiz. %	479.55%	305.63%	156.10%	349.16%	174.67%	276.17%	100.00%	-
Total Cost	48,014	42,523	28,669	27,869	26,517	42,905	27,265	45.87%
YoY %	12.91%	48.32%	2.87%	5.10%	-38.20%	57.36%	-	-
Horiz. %	176.10%	155.96%	105.15%	102.22%	97.26%	157.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	111,129	110,366	109,662	109,058	107,708	107,473	105,656	3.42%
YoY %	0.69%	0.64%	0.55%	1.25%	0.22%	1.72%	-	-
Horiz. %	105.18%	104.46%	103.79%	103.22%	101.94%	101.72%	100.00%	-

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

	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	30/11/05	CAGR
Equity
Net Worth	111,129	110,366	109,662	109,058	107,708	107,473	105,656	3.42%
YoY %	0.69%	0.64%	0.55%	1.25%	0.22%	1.72%	-	-
Horiz. %	105.18%	104.46%	103.79%	103.22%	101.94%	101.72%	100.00%	-
NOSH	91,090	91,212	91,089	91,645	92,058	91,079	91,082	0.00%
YoY %	-0.13%	0.14%	-0.61%	-0.45%	1.07%	-0.00%	-	-
Horiz. %	100.01%	100.14%	100.01%	100.62%	101.07%	100.00%	100.00%	-

	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	30/11/05	CAGR
Ratio Analysis
NP Margin	4.09%	1.36%	3.09%	4.97%	2.71%	3.38%	4.77%	-
YoY %	200.74%	-55.99%	-37.83%	83.39%	-19.82%	-29.14%	-	-
Horiz. %	85.74%	28.51%	64.78%	104.19%	56.81%	70.86%	100.00%	-
ROE	1.73%	0.55%	0.84%	1.33%	0.58%	1.49%	1.35%	-
YoY %	214.55%	-34.52%	-36.84%	129.31%	-61.07%	10.37%	-	-
Horiz. %	128.15%	40.74%	62.22%	98.52%	42.96%	110.37%	100.00%	-

	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	30/11/05	CAGR
Per Share
RPS	54.96	47.26	32.48	32.00	29.61	48.76	31.44	45.16%
YoY %	16.29%	45.50%	1.50%	8.07%	-39.27%	55.09%	-	-
Horiz. %	174.81%	150.32%	103.31%	101.78%	94.18%	155.09%	100.00%	-
EPS	2.11	0.66	1.01	1.58	0.68	1.76	1.57	21.80%
YoY %	219.70%	-34.65%	-36.08%	132.35%	-61.36%	12.10%	-	-
Horiz. %	134.39%	42.04%	64.33%	100.64%	43.31%	112.10%	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	1.2039	1.19	1.17	1.18	1.16	3.42%
YoY %	0.83%	0.51%	1.17%	1.71%	-0.85%	1.72%	-	-
Horiz. %	105.17%	104.31%	103.78%	102.59%	100.86%	101.72%	100.00%	-

	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	30/11/05	CAGR
Adjusted Per Share Value based on latest NOSH - 91,645
RPS	44.31	38.16	26.19	25.96	24.13	39.31	25.35	45.15%
YoY %	16.12%	45.70%	0.89%	7.58%	-38.62%	55.07%	-	-
Horiz. %	174.79%	150.53%	103.31%	102.41%	95.19%	155.07%	100.00%	-
EPS	1.70	0.53	0.81	1.28	0.55	1.42	1.27	21.48%
YoY %	220.75%	-34.57%	-36.72%	132.73%	-61.27%	11.81%	-	-
Horiz. %	133.86%	41.73%	63.78%	100.79%	43.31%	111.81%	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	0.9838	0.977	0.9708	0.9654	0.9535	0.9514	0.9353	3.43%
YoY %	0.70%	0.64%	0.56%	1.25%	0.22%	1.72%	-	-
Horiz. %	105.19%	104.46%	103.80%	103.22%	101.95%	101.72%	100.00%	-

	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	30/11/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/07	28/02/07	30/11/06	30/08/06	31/05/06	28/02/06	30/11/05	-
Price	0.72	0.82	0.86	0.88	0.88	0.73	0.62	-
P/RPS	1.31	1.73	2.65	2.75	2.97	1.50	1.97	-23.83%
YoY %	-24.28%	-34.72%	-3.64%	-7.41%	98.00%	-23.86%	-	-
Horiz. %	66.50%	87.82%	134.52%	139.59%	150.76%	76.14%	100.00%	-
P/EPS	34.12	124.24	85.15	55.70	129.41	41.48	39.49	-9.29%
YoY %	-72.54%	45.91%	52.87%	-56.96%	211.98%	5.04%	-	-
Horiz. %	86.40%	314.61%	215.62%	141.05%	327.70%	105.04%	100.00%	-
EY	2.93	0.80	1.17	1.80	0.77	2.41	2.53	10.29%
YoY %	266.25%	-31.62%	-35.00%	133.77%	-68.05%	-4.74%	-	-
Horiz. %	115.81%	31.62%	46.25%	71.15%	30.43%	95.26%	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	0.59	0.68	0.71	0.74	0.75	0.62	0.53	7.41%
YoY %	-13.24%	-4.23%	-4.05%	-1.33%	20.97%	16.98%	-	-
Horiz. %	111.32%	128.30%	133.96%	139.62%	141.51%	116.98%	100.00%	-

	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	30/11/05	CAGR
Price Multiplier on Announcement Date
Date	30/07/07	23/04/07	30/01/07	30/10/06	25/07/06	25/04/06	23/01/06	-
Price	0.90	0.81	0.85	0.90	0.86	0.80	0.67	-
P/RPS	1.64	1.71	2.62	2.81	2.90	1.64	2.13	-16.00%
YoY %	-4.09%	-34.73%	-6.76%	-3.10%	76.83%	-23.00%	-	-
Horiz. %	77.00%	80.28%	123.00%	131.92%	136.15%	77.00%	100.00%	-
P/EPS	42.65	122.73	84.16	56.96	126.47	45.45	42.68	-0.04%
YoY %	-65.25%	45.83%	47.75%	-54.96%	178.26%	6.49%	-	-
Horiz. %	99.93%	287.56%	197.19%	133.46%	296.32%	106.49%	100.00%	-
EY	2.34	0.81	1.19	1.76	0.79	2.20	2.34	0.00%
YoY %	188.89%	-31.93%	-32.39%	122.78%	-64.09%	-5.98%	-	-
Horiz. %	100.00%	34.62%	50.85%	75.21%	33.76%	94.02%	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	0.74	0.67	0.71	0.76	0.74	0.68	0.58	17.65%
YoY %	10.45%	-5.63%	-6.58%	2.70%	8.82%	17.24%	-	-
Horiz. %	127.59%	115.52%	122.41%	131.03%	127.59%	117.24%	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