[PEB] QoQ TTM Result on 28-Feb-2003 [#3]

Announcement Date
08-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
28-Feb-2003 [#3]
Profit Trend
QoQ- 19.93%
YoY- 24.09%
View:
Show?
TTM Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 157,390 115,057 101,441 42,580 14,392 13,736 10,422 509.95%
PBT -41,114 -42,131 -39,148 -6,696 -10,408 -8,173 -7,008 224.93%
Tax -3,150 -3,878 -4,082 -1,690 709 500 1,223 -
NP -44,264 -46,009 -43,230 -8,386 -9,699 -7,673 -5,785 287.81%
-
NP to SH -41,114 -42,131 -39,318 -6,866 -8,575 -7,673 -6,463 242.93%
-
Tax Rate - - - - - - - -
Total Cost 201,654 161,066 144,671 50,966 24,091 21,409 16,207 436.13%
-
Net Worth 11,558 15,224 18,318 9,866 8,666 12,208 14,659 -14.64%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 11,558 15,224 18,318 9,866 8,666 12,208 14,659 -14.64%
NOSH 114,436 142,286 142,002 142,999 142,075 141,954 142,326 -13.52%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin -28.12% -39.99% -42.62% -19.69% -67.39% -55.86% -55.51% -
ROE -355.72% -276.73% -214.64% -69.59% -98.94% -62.85% -44.09% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 137.53 80.86 71.44 29.78 10.13 9.68 7.32 605.47%
EPS -35.93 -29.61 -27.69 -4.80 -6.04 -5.41 -4.54 296.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.101 0.107 0.129 0.069 0.061 0.086 0.103 -1.29%
Adjusted Per Share Value based on latest NOSH - 142,999
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 228.10 166.75 147.02 61.71 20.86 19.91 15.10 510.07%
EPS -59.59 -61.06 -56.98 -9.95 -12.43 -11.12 -9.37 242.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1675 0.2206 0.2655 0.143 0.1256 0.1769 0.2125 -14.65%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 30/01/04 30/10/03 31/07/03 08/05/03 29/01/03 25/10/02 31/07/02 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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