[PENSONI] QoQ Quarter Result on 31-May-2004 [#4]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
23-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- 397.26%
YoY- 134.29%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Quarter Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 40,414 46,609 39,698 43,067 37,491 38,898 32,477 15.70%
PBT 796 1,199 1,044 1,187 766 922 646 14.94%
Tax -34 44 -410 444 -438 -10 -230 -72.07%
NP 762 1,243 634 1,631 328 912 416 49.76%
-
NP to SH 762 1,243 634 1,631 328 912 416 49.76%
-
Tax Rate 4.27% -3.67% 39.27% -37.41% 57.18% 1.08% 35.60% -
Total Cost 39,652 45,366 39,064 41,436 37,163 37,986 32,061 15.23%
-
Net Worth 83,792 88,123 87,001 87,573 85,464 85,644 84,586 -0.62%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div - - - 1,390 - - - -
Div Payout % - - - 85.23% - - - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 83,792 88,123 87,001 87,573 85,464 85,644 84,586 -0.62%
NOSH 92,926 46,380 46,277 46,335 46,197 46,294 46,222 59.35%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 1.89% 2.67% 1.60% 3.79% 0.87% 2.34% 1.28% -
ROE 0.91% 1.41% 0.73% 1.86% 0.38% 1.06% 0.49% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 43.49 100.49 85.78 92.95 81.15 84.02 70.26 -27.39%
EPS 0.82 2.68 1.37 3.52 0.71 1.97 0.90 -6.02%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.9017 1.90 1.88 1.89 1.85 1.85 1.83 -37.64%
Adjusted Per Share Value based on latest NOSH - 46,335
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 25.68 29.61 25.22 27.36 23.82 24.71 20.63 15.73%
EPS 0.48 0.79 0.40 1.04 0.21 0.58 0.26 50.54%
DPS 0.00 0.00 0.00 0.88 0.00 0.00 0.00 -
NAPS 0.5324 0.5599 0.5528 0.5564 0.543 0.5442 0.5374 -0.62%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 0.56 0.54 0.52 0.52 0.66 0.56 0.56 -
P/RPS 1.29 0.54 0.61 0.56 0.81 0.67 0.80 37.54%
P/EPS 68.29 20.15 37.96 14.77 92.96 28.43 62.22 6.40%
EY 1.46 4.96 2.63 6.77 1.08 3.52 1.61 -6.31%
DY 0.00 0.00 0.00 5.77 0.00 0.00 0.00 -
P/NAPS 0.62 0.28 0.28 0.28 0.36 0.30 0.31 58.80%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 27/04/05 13/01/05 26/10/04 23/07/04 19/04/04 07/01/04 23/10/03 -
Price 0.51 0.59 0.54 0.55 0.56 0.53 0.57 -
P/RPS 1.17 0.59 0.63 0.59 0.69 0.63 0.81 27.80%
P/EPS 62.20 22.01 39.42 15.63 78.87 26.90 63.33 -1.19%
EY 1.61 4.54 2.54 6.40 1.27 3.72 1.58 1.26%
DY 0.00 0.00 0.00 5.45 0.00 0.00 0.00 -
P/NAPS 0.57 0.31 0.29 0.29 0.30 0.29 0.31 50.14%

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