[PENSONI] QoQ Quarter Result on 28-Feb-2001 [#3]

Announcement Date
24-Apr-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2001
Quarter
28-Feb-2001 [#3]
Profit Trend
QoQ- -62.29%
YoY- -87.61%
Quarter Report
View:
Show?
Quarter Result
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Revenue 28,539 20,595 22,318 20,633 22,645 27,906 5,064 216.35%
PBT 308 383 -1,281 201 623 1,454 1,489 -64.99%
Tax -72 -240 1,281 0 -90 -480 -901 -81.41%
NP 236 143 0 201 533 974 588 -45.55%
-
NP to SH 236 143 -1,754 201 533 974 588 -45.55%
-
Tax Rate 23.38% 62.66% - 0.00% 14.45% 33.01% 60.51% -
Total Cost 28,303 20,452 22,318 20,432 22,112 26,932 4,476 241.56%
-
Net Worth 88,500 92,473 93,800 85,843 42,186 62,662 60,151 29.32%
Dividend
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Div - - 1,256 - - - 11 -
Div Payout % - - 0.00% - - - 1.92% -
Equity
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Net Worth 88,500 92,473 93,800 85,843 42,186 62,662 60,151 29.32%
NOSH 45,384 47,666 41,875 41,875 22,680 22,703 22,528 59.44%
Ratio Analysis
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
NP Margin 0.83% 0.69% 0.00% 0.97% 2.35% 3.49% 11.61% -
ROE 0.27% 0.15% -1.87% 0.23% 1.26% 1.55% 0.98% -
Per Share
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
RPS 62.88 43.21 53.30 49.27 99.84 122.91 22.48 98.39%
EPS 0.52 0.30 0.00 0.48 2.35 4.29 2.61 -65.85%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.05 -
NAPS 1.95 1.94 2.24 2.05 1.86 2.76 2.67 -18.88%
Adjusted Per Share Value based on latest NOSH - 41,875
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
RPS 18.13 13.09 14.18 13.11 14.39 17.73 3.22 216.15%
EPS 0.15 0.09 -1.11 0.13 0.34 0.62 0.37 -45.19%
DPS 0.00 0.00 0.80 0.00 0.00 0.00 0.01 -
NAPS 0.5623 0.5875 0.596 0.5454 0.268 0.3981 0.3822 29.32%
Price Multiplier on Financial Quarter End Date
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Date 30/11/01 30/08/01 31/05/01 28/02/01 30/11/00 30/08/00 31/05/00 -
Price 0.80 0.84 0.70 0.89 1.14 2.27 2.55 -
P/RPS 1.27 1.94 1.31 1.81 1.14 1.85 11.34 -76.73%
P/EPS 153.85 280.00 -16.71 185.42 48.51 52.91 97.70 35.31%
EY 0.65 0.36 -5.98 0.54 2.06 1.89 1.02 -25.92%
DY 0.00 0.00 4.29 0.00 0.00 0.00 0.02 -
P/NAPS 0.41 0.43 0.31 0.43 0.61 0.82 0.96 -43.25%
Price Multiplier on Announcement Date
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Date 21/02/02 26/10/01 26/07/01 24/04/01 19/01/01 25/10/00 01/08/00 -
Price 0.81 0.77 0.72 0.70 0.94 1.25 2.31 -
P/RPS 1.29 1.78 1.35 1.42 0.94 1.02 10.28 -74.90%
P/EPS 155.77 256.67 -17.19 145.83 40.00 29.14 88.51 45.71%
EY 0.64 0.39 -5.82 0.69 2.50 3.43 1.13 -31.52%
DY 0.00 0.00 4.17 0.00 0.00 0.00 0.02 -
P/NAPS 0.42 0.40 0.32 0.34 0.51 0.45 0.87 -38.43%

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