[PENSONI] QoQ Quarter Result on 31-May-2002 [#4]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
26-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
31-May-2002 [#4]
Profit Trend
QoQ- 136.92%
YoY- 117.56%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Quarter Result
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Revenue 31,291 39,577 20,082 25,641 29,089 28,539 20,595 32.26%
PBT 398 632 150 472 357 308 383 2.60%
Tax -208 -141 -90 -164 -227 -72 -240 -9.12%
NP 190 491 60 308 130 236 143 20.92%
-
NP to SH 190 491 60 308 130 236 143 20.92%
-
Tax Rate 52.26% 22.31% 60.00% 34.75% 63.59% 23.38% 62.66% -
Total Cost 31,101 39,086 20,022 25,333 28,959 28,303 20,452 32.34%
-
Net Worth 89,439 46,100 95,999 89,182 91,000 88,500 92,473 -2.20%
Dividend
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Div - - - 1,379 - - - -
Div Payout % - - - 447.76% - - - -
Equity
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Net Worth 89,439 46,100 95,999 89,182 91,000 88,500 92,473 -2.20%
NOSH 46,341 46,100 50,000 45,970 46,428 45,384 47,666 -1.86%
Ratio Analysis
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
NP Margin 0.61% 1.24% 0.30% 1.20% 0.45% 0.83% 0.69% -
ROE 0.21% 1.07% 0.06% 0.35% 0.14% 0.27% 0.15% -
Per Share
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 67.52 85.85 40.16 55.78 62.65 62.88 43.21 34.76%
EPS 0.41 1.06 0.12 0.67 0.28 0.52 0.30 23.22%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.93 1.00 1.92 1.94 1.96 1.95 1.94 -0.34%
Adjusted Per Share Value based on latest NOSH - 45,970
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 19.88 25.15 12.76 16.29 18.48 18.13 13.09 32.22%
EPS 0.12 0.31 0.04 0.20 0.08 0.15 0.09 21.20%
DPS 0.00 0.00 0.00 0.88 0.00 0.00 0.00 -
NAPS 0.5683 0.2929 0.6099 0.5666 0.5782 0.5623 0.5875 -2.19%
Price Multiplier on Financial Quarter End Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 -
Price 0.50 0.55 0.65 0.73 0.80 0.80 0.84 -
P/RPS 0.74 0.64 1.62 1.31 1.28 1.27 1.94 -47.49%
P/EPS 121.95 51.64 541.67 108.96 285.71 153.85 280.00 -42.62%
EY 0.82 1.94 0.18 0.92 0.35 0.65 0.36 73.37%
DY 0.00 0.00 0.00 4.11 0.00 0.00 0.00 -
P/NAPS 0.26 0.55 0.34 0.38 0.41 0.41 0.43 -28.56%
Price Multiplier on Announcement Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 21/04/03 24/01/03 24/10/02 26/07/02 23/04/02 21/02/02 26/10/01 -
Price 0.47 0.52 0.56 0.68 0.86 0.81 0.77 -
P/RPS 0.70 0.61 1.39 1.22 1.37 1.29 1.78 -46.41%
P/EPS 114.63 48.82 466.67 101.49 307.14 155.77 256.67 -41.65%
EY 0.87 2.05 0.21 0.99 0.33 0.64 0.39 70.97%
DY 0.00 0.00 0.00 4.41 0.00 0.00 0.00 -
P/NAPS 0.24 0.52 0.29 0.35 0.44 0.42 0.40 -28.92%

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