[PEB] QoQ TTM Result on 30-Nov-2005 [#2]

Announcement Date
27-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
30-Nov-2005 [#2]
Profit Trend
QoQ- 58.07%
YoY- 70.31%
View:
Show?
TTM Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 97,216 106,912 92,447 80,780 67,323 52,969 71,304 22.88%
PBT 5,317 6,191 3,493 312 -4,855 -10,452 -8,448 -
Tax -3,333 -4,263 -3,715 -3,564 -2,900 -1,597 -2,059 37.74%
NP 1,984 1,928 -222 -3,252 -7,755 -12,049 -10,507 -
-
NP to SH 1,984 1,928 -222 -3,252 -7,755 -12,049 -10,507 -
-
Tax Rate 62.69% 68.86% 106.36% 1,142.31% - - - -
Total Cost 95,232 104,984 92,669 84,032 75,078 65,018 81,811 10.62%
-
Net Worth 0 20,102 19,500 18,794 2,847 2,566 3,271 -
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 0 20,102 19,500 18,794 2,847 2,566 3,271 -
NOSH 143,181 141,568 142,340 142,380 142,352 142,600 142,228 0.44%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 2.04% 1.80% -0.24% -4.03% -11.52% -22.75% -14.74% -
ROE 0.00% 9.59% -1.14% -17.30% -272.39% -469.42% -321.19% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 67.90 75.52 64.95 56.74 47.29 37.15 50.13 22.35%
EPS 1.39 1.36 -0.16 -2.28 -5.45 -8.45 -7.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.142 0.137 0.132 0.02 0.018 0.023 -
Adjusted Per Share Value based on latest NOSH - 142,380
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 140.64 154.66 133.74 116.86 97.39 76.63 103.15 22.88%
EPS 2.87 2.79 -0.32 -4.70 -11.22 -17.43 -15.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2908 0.2821 0.2719 0.0412 0.0371 0.0473 -
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 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
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/10/06 26/07/06 26/04/06 27/01/06 28/10/05 29/07/05 29/04/05 -
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