[PENSONI] QoQ Quarter Result on 30-Nov-2000 [#2]

Announcement Date
19-Jan-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2001
Quarter
30-Nov-2000 [#2]
Profit Trend
QoQ- -45.28%
YoY- -63.91%
Quarter Report
View:
Show?
Quarter Result
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Revenue 20,595 22,318 20,633 22,645 27,906 5,064 32,046 -25.46%
PBT 383 -1,281 201 623 1,454 1,489 2,149 -68.23%
Tax -240 1,281 0 -90 -480 -901 -527 -40.72%
NP 143 0 201 533 974 588 1,622 -80.10%
-
NP to SH 143 -1,754 201 533 974 588 1,622 -80.10%
-
Tax Rate 62.66% - 0.00% 14.45% 33.01% 60.51% 24.52% -
Total Cost 20,452 22,318 20,432 22,112 26,932 4,476 30,424 -23.20%
-
Net Worth 92,473 93,800 85,843 42,186 62,662 60,151 60,712 32.27%
Dividend
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Div - 1,256 - - - 11 - -
Div Payout % - 0.00% - - - 1.92% - -
Equity
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Net Worth 92,473 93,800 85,843 42,186 62,662 60,151 60,712 32.27%
NOSH 47,666 41,875 41,875 22,680 22,703 22,528 22,403 65.19%
Ratio Analysis
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
NP Margin 0.69% 0.00% 0.97% 2.35% 3.49% 11.61% 5.06% -
ROE 0.15% -1.87% 0.23% 1.26% 1.55% 0.98% 2.67% -
Per Share
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
RPS 43.21 53.30 49.27 99.84 122.91 22.48 143.04 -54.88%
EPS 0.30 0.00 0.48 2.35 4.29 2.61 7.24 -87.95%
DPS 0.00 3.00 0.00 0.00 0.00 0.05 0.00 -
NAPS 1.94 2.24 2.05 1.86 2.76 2.67 2.71 -19.92%
Adjusted Per Share Value based on latest NOSH - 22,680
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
RPS 13.09 14.18 13.11 14.39 17.73 3.22 20.36 -25.44%
EPS 0.09 -1.11 0.13 0.34 0.62 0.37 1.03 -80.22%
DPS 0.00 0.80 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.5875 0.596 0.5454 0.268 0.3981 0.3822 0.3857 32.28%
Price Multiplier on Financial Quarter End Date
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Date 30/08/01 31/05/01 28/02/01 30/11/00 30/08/00 31/05/00 29/02/00 -
Price 0.84 0.70 0.89 1.14 2.27 2.55 2.92 -
P/RPS 1.94 1.31 1.81 1.14 1.85 11.34 2.04 -3.28%
P/EPS 280.00 -16.71 185.42 48.51 52.91 97.70 40.33 262.64%
EY 0.36 -5.98 0.54 2.06 1.89 1.02 2.48 -72.28%
DY 0.00 4.29 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.43 0.31 0.43 0.61 0.82 0.96 1.08 -45.78%
Price Multiplier on Announcement Date
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Date 26/10/01 26/07/01 24/04/01 19/01/01 25/10/00 01/08/00 27/04/00 -
Price 0.77 0.72 0.70 0.94 1.25 2.31 2.58 -
P/RPS 1.78 1.35 1.42 0.94 1.02 10.28 1.80 -0.74%
P/EPS 256.67 -17.19 145.83 40.00 29.14 88.51 35.64 271.58%
EY 0.39 -5.82 0.69 2.50 3.43 1.13 2.81 -73.09%
DY 0.00 4.17 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.40 0.32 0.34 0.51 0.45 0.87 0.95 -43.73%

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