[PENSONI] QoQ Quarter Result on 29-Feb-2004 [#3]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
19-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
29-Feb-2004 [#3]
Profit Trend
QoQ- -64.04%
YoY- 72.63%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Quarter Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 46,609 39,698 43,067 37,491 38,898 32,477 30,192 33.46%
PBT 1,199 1,044 1,187 766 922 646 -5,265 -
Tax 44 -410 444 -438 -10 -230 509 -80.36%
NP 1,243 634 1,631 328 912 416 -4,756 -
-
NP to SH 1,243 634 1,631 328 912 416 -4,756 -
-
Tax Rate -3.67% 39.27% -37.41% 57.18% 1.08% 35.60% - -
Total Cost 45,366 39,064 41,436 37,163 37,986 32,061 34,948 18.94%
-
Net Worth 88,123 87,001 87,573 85,464 85,644 84,586 84,746 2.63%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div - - 1,390 - - - 463 -
Div Payout % - - 85.23% - - - 0.00% -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 88,123 87,001 87,573 85,464 85,644 84,586 84,746 2.63%
NOSH 46,380 46,277 46,335 46,197 46,294 46,222 46,309 0.10%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 2.67% 1.60% 3.79% 0.87% 2.34% 1.28% -15.75% -
ROE 1.41% 0.73% 1.86% 0.38% 1.06% 0.49% -5.61% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 100.49 85.78 92.95 81.15 84.02 70.26 65.20 33.32%
EPS 2.68 1.37 3.52 0.71 1.97 0.90 -10.27 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 1.00 -
NAPS 1.90 1.88 1.89 1.85 1.85 1.83 1.83 2.52%
Adjusted Per Share Value based on latest NOSH - 46,197
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 29.61 25.22 27.36 23.82 24.71 20.63 19.18 33.46%
EPS 0.79 0.40 1.04 0.21 0.58 0.26 -3.02 -
DPS 0.00 0.00 0.88 0.00 0.00 0.00 0.29 -
NAPS 0.5599 0.5528 0.5564 0.543 0.5442 0.5374 0.5384 2.63%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 0.54 0.52 0.52 0.66 0.56 0.56 0.44 -
P/RPS 0.54 0.61 0.56 0.81 0.67 0.80 0.67 -13.36%
P/EPS 20.15 37.96 14.77 92.96 28.43 62.22 -4.28 -
EY 4.96 2.63 6.77 1.08 3.52 1.61 -23.34 -
DY 0.00 0.00 5.77 0.00 0.00 0.00 2.27 -
P/NAPS 0.28 0.28 0.28 0.36 0.30 0.31 0.24 10.79%
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 13/01/05 26/10/04 23/07/04 19/04/04 07/01/04 23/10/03 25/07/03 -
Price 0.59 0.54 0.55 0.56 0.53 0.57 0.51 -
P/RPS 0.59 0.63 0.59 0.69 0.63 0.81 0.78 -16.93%
P/EPS 22.01 39.42 15.63 78.87 26.90 63.33 -4.97 -
EY 4.54 2.54 6.40 1.27 3.72 1.58 -20.14 -
DY 0.00 0.00 5.45 0.00 0.00 0.00 1.96 -
P/NAPS 0.31 0.29 0.29 0.30 0.29 0.31 0.28 7.00%

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
Post a Comment