[PLS] QoQ Quarter Result on 31-Dec-2003 [#3]

Stock
[PLS] PLS PLANTATIONS BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 26.2%
YoY- 83.7%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 10,270 11,432 15,132 28,343 28,925 32,321 20,038 -35.87%
PBT 1,192 -5 -1,378 3,876 1,362 1,336 785 32.01%
Tax -448 188 -1,257 -1,227 737 20 18 -
NP 744 183 -2,635 2,649 2,099 1,356 803 -4.94%
-
NP to SH 744 183 -2,635 2,649 2,099 1,356 803 -4.94%
-
Tax Rate 37.58% - - 31.66% -54.11% -1.50% -2.29% -
Total Cost 9,526 11,249 17,767 25,694 26,826 30,965 19,235 -37.32%
-
Net Worth 69,085 67,317 46,405 21,774 23,951 21,784 20,891 121.48%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 69,085 67,317 46,405 21,774 23,951 21,784 20,891 121.48%
NOSH 66,428 65,357 44,620 21,774 21,773 21,784 21,761 110.00%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 7.24% 1.60% -17.41% 9.35% 7.26% 4.20% 4.01% -
ROE 1.08% 0.27% -5.68% 12.17% 8.76% 6.22% 3.84% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 15.46 17.49 33.91 130.16 132.84 148.37 92.08 -69.46%
EPS 1.12 0.28 -7.45 8.11 9.64 4.15 3.69 -54.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.03 1.04 1.00 1.10 1.00 0.96 5.46%
Adjusted Per Share Value based on latest NOSH - 21,774
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 2.42 2.69 3.56 6.67 6.81 7.61 4.72 -35.86%
EPS 0.18 0.04 -0.62 0.62 0.49 0.32 0.19 -3.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1627 0.1585 0.1093 0.0513 0.0564 0.0513 0.0492 121.48%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.25 0.28 0.34 0.45 0.86 0.89 0.78 -
P/RPS 1.62 1.60 1.00 0.35 0.65 0.60 0.85 53.53%
P/EPS 22.32 100.00 -5.76 3.70 8.92 14.30 21.14 3.67%
EY 4.48 1.00 -17.37 27.03 11.21 6.99 4.73 -3.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.33 0.45 0.78 0.89 0.81 -55.45%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 30/08/04 04/06/04 27/02/04 20/11/03 26/08/03 28/05/03 -
Price 0.24 0.26 0.26 0.36 0.80 0.84 0.72 -
P/RPS 1.55 1.49 0.77 0.28 0.60 0.57 0.78 57.86%
P/EPS 21.43 92.86 -4.40 2.96 8.30 13.49 19.51 6.43%
EY 4.67 1.08 -22.71 33.79 12.05 7.41 5.13 -6.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.25 0.36 0.73 0.84 0.75 -54.42%

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