[PBSB] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[PBSB] PBS BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 13.21%
YoY- 84.21%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 108,567 111,763 113,183 112,183 110,675 110,051 111,828 -1.95%
PBT -24,396 -24,136 -2,121 -1,287 -2,319 -2,274 -21,413 9.07%
Tax 6,241 5,220 -2,071 -1,413 -792 -374 2,624 78.08%
NP -18,155 -18,916 -4,192 -2,700 -3,111 -2,648 -18,789 -2.26%
-
NP to SH -18,166 -18,916 -4,192 -2,700 -3,111 -2,648 -18,789 -2.22%
-
Tax Rate - - - - - - - -
Total Cost 126,722 130,679 117,375 114,883 113,786 112,699 130,617 -1.99%
-
Net Worth 51,210 71,086 72,157 75,250 75,506 76,005 79,179 -25.19%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 51,210 71,086 72,157 75,250 75,506 76,005 79,179 -25.19%
NOSH 35,075 35,017 35,028 35,000 34,956 34,705 35,034 0.07%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -16.72% -16.93% -3.70% -2.41% -2.81% -2.41% -16.80% -
ROE -35.47% -26.61% -5.81% -3.59% -4.12% -3.48% -23.73% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 309.52 319.16 323.12 320.52 316.61 317.10 319.19 -2.02%
EPS -51.79 -54.02 -11.97 -7.71 -8.90 -7.63 -53.63 -2.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 2.03 2.06 2.15 2.16 2.19 2.26 -25.24%
Adjusted Per Share Value based on latest NOSH - 35,000
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 17.85 18.38 18.61 18.45 18.20 18.10 18.39 -1.96%
EPS -2.99 -3.11 -0.69 -0.44 -0.51 -0.44 -3.09 -2.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0842 0.1169 0.1187 0.1237 0.1242 0.125 0.1302 -25.19%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.73 1.68 1.58 1.06 1.31 1.37 1.43 -
P/RPS 0.56 0.53 0.49 0.33 0.41 0.43 0.45 15.68%
P/EPS -3.34 -3.11 -13.20 -13.74 -14.72 -17.96 -2.67 16.08%
EY -29.94 -32.15 -7.57 -7.28 -6.79 -5.57 -37.50 -13.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.83 0.77 0.49 0.61 0.63 0.63 51.88%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 25/02/05 26/11/04 27/08/04 28/05/04 27/02/04 02/12/03 -
Price 1.76 2.24 1.72 1.53 1.13 1.38 1.47 -
P/RPS 0.57 0.70 0.53 0.48 0.36 0.44 0.46 15.35%
P/EPS -3.40 -4.15 -14.37 -19.83 -12.70 -18.09 -2.74 15.45%
EY -29.43 -24.12 -6.96 -5.04 -7.88 -5.53 -36.48 -13.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.10 0.83 0.71 0.52 0.63 0.65 51.26%

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