[PENSONI] QoQ Quarter Result on 30-Nov-2003 [#2]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
07-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
30-Nov-2003 [#2]
Profit Trend
QoQ- 119.23%
YoY- 85.74%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Quarter Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 39,698 43,067 37,491 38,898 32,477 30,192 31,291 17.10%
PBT 1,044 1,187 766 922 646 -5,265 398 89.64%
Tax -410 444 -438 -10 -230 509 -208 56.88%
NP 634 1,631 328 912 416 -4,756 190 122.48%
-
NP to SH 634 1,631 328 912 416 -4,756 190 122.48%
-
Tax Rate 39.27% -37.41% 57.18% 1.08% 35.60% - 52.26% -
Total Cost 39,064 41,436 37,163 37,986 32,061 34,948 31,101 16.33%
-
Net Worth 87,001 87,573 85,464 85,644 84,586 84,746 89,439 -1.81%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div - 1,390 - - - 463 - -
Div Payout % - 85.23% - - - 0.00% - -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 87,001 87,573 85,464 85,644 84,586 84,746 89,439 -1.81%
NOSH 46,277 46,335 46,197 46,294 46,222 46,309 46,341 -0.09%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 1.60% 3.79% 0.87% 2.34% 1.28% -15.75% 0.61% -
ROE 0.73% 1.86% 0.38% 1.06% 0.49% -5.61% 0.21% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 85.78 92.95 81.15 84.02 70.26 65.20 67.52 17.21%
EPS 1.37 3.52 0.71 1.97 0.90 -10.27 0.41 122.69%
DPS 0.00 3.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.88 1.89 1.85 1.85 1.83 1.83 1.93 -1.72%
Adjusted Per Share Value based on latest NOSH - 46,294
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 25.22 27.36 23.82 24.71 20.63 19.18 19.88 17.10%
EPS 0.40 1.04 0.21 0.58 0.26 -3.02 0.12 122.33%
DPS 0.00 0.88 0.00 0.00 0.00 0.29 0.00 -
NAPS 0.5528 0.5564 0.543 0.5442 0.5374 0.5384 0.5683 -1.81%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 0.52 0.52 0.66 0.56 0.56 0.44 0.50 -
P/RPS 0.61 0.56 0.81 0.67 0.80 0.67 0.74 -12.03%
P/EPS 37.96 14.77 92.96 28.43 62.22 -4.28 121.95 -53.90%
EY 2.63 6.77 1.08 3.52 1.61 -23.34 0.82 116.71%
DY 0.00 5.77 0.00 0.00 0.00 2.27 0.00 -
P/NAPS 0.28 0.28 0.36 0.30 0.31 0.24 0.26 5.04%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 26/10/04 23/07/04 19/04/04 07/01/04 23/10/03 25/07/03 21/04/03 -
Price 0.54 0.55 0.56 0.53 0.57 0.51 0.47 -
P/RPS 0.63 0.59 0.69 0.63 0.81 0.78 0.70 -6.75%
P/EPS 39.42 15.63 78.87 26.90 63.33 -4.97 114.63 -50.75%
EY 2.54 6.40 1.27 3.72 1.58 -20.14 0.87 103.61%
DY 0.00 5.45 0.00 0.00 0.00 1.96 0.00 -
P/NAPS 0.29 0.29 0.30 0.29 0.31 0.28 0.24 13.38%

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