[PENSONI] QoQ Quarter Result on 28-Feb-2003 [#3]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
21-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
28-Feb-2003 [#3]
Profit Trend
QoQ- -61.3%
YoY- 46.15%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Quarter Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 38,898 32,477 30,192 31,291 39,577 20,082 25,641 31.99%
PBT 922 646 -5,265 398 632 150 472 56.20%
Tax -10 -230 509 -208 -141 -90 -164 -84.48%
NP 912 416 -4,756 190 491 60 308 106.06%
-
NP to SH 912 416 -4,756 190 491 60 308 106.06%
-
Tax Rate 1.08% 35.60% - 52.26% 22.31% 60.00% 34.75% -
Total Cost 37,986 32,061 34,948 31,101 39,086 20,022 25,333 30.97%
-
Net Worth 85,644 84,586 84,746 89,439 46,100 95,999 89,182 -2.66%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div - - 463 - - - 1,379 -
Div Payout % - - 0.00% - - - 447.76% -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 85,644 84,586 84,746 89,439 46,100 95,999 89,182 -2.66%
NOSH 46,294 46,222 46,309 46,341 46,100 50,000 45,970 0.46%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 2.34% 1.28% -15.75% 0.61% 1.24% 0.30% 1.20% -
ROE 1.06% 0.49% -5.61% 0.21% 1.07% 0.06% 0.35% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 84.02 70.26 65.20 67.52 85.85 40.16 55.78 31.36%
EPS 1.97 0.90 -10.27 0.41 1.06 0.12 0.67 105.10%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 3.00 -
NAPS 1.85 1.83 1.83 1.93 1.00 1.92 1.94 -3.11%
Adjusted Per Share Value based on latest NOSH - 46,341
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 24.71 20.63 19.18 19.88 25.15 12.76 16.29 31.98%
EPS 0.58 0.26 -3.02 0.12 0.31 0.04 0.20 103.22%
DPS 0.00 0.00 0.29 0.00 0.00 0.00 0.88 -
NAPS 0.5442 0.5374 0.5384 0.5683 0.2929 0.6099 0.5666 -2.65%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 0.56 0.56 0.44 0.50 0.55 0.65 0.73 -
P/RPS 0.67 0.80 0.67 0.74 0.64 1.62 1.31 -36.01%
P/EPS 28.43 62.22 -4.28 121.95 51.64 541.67 108.96 -59.13%
EY 3.52 1.61 -23.34 0.82 1.94 0.18 0.92 144.42%
DY 0.00 0.00 2.27 0.00 0.00 0.00 4.11 -
P/NAPS 0.30 0.31 0.24 0.26 0.55 0.34 0.38 -14.56%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 07/01/04 23/10/03 25/07/03 21/04/03 24/01/03 24/10/02 26/07/02 -
Price 0.53 0.57 0.51 0.47 0.52 0.56 0.68 -
P/RPS 0.63 0.81 0.78 0.70 0.61 1.39 1.22 -35.60%
P/EPS 26.90 63.33 -4.97 114.63 48.82 466.67 101.49 -58.70%
EY 3.72 1.58 -20.14 0.87 2.05 0.21 0.99 141.50%
DY 0.00 0.00 1.96 0.00 0.00 0.00 4.41 -
P/NAPS 0.29 0.31 0.28 0.24 0.52 0.29 0.35 -11.77%

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