[PEB] QoQ TTM Result on 31-May-2003 [#4]

Announcement Date
31-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-May-2003 [#4]
Profit Trend
QoQ- -472.65%
YoY- -508.36%
View:
Show?
TTM Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 167,550 157,390 115,057 101,441 42,580 14,392 13,736 430.70%
PBT -44,350 -41,114 -42,131 -39,148 -6,696 -10,408 -8,173 209.11%
Tax -2,864 -3,150 -3,878 -4,082 -1,690 709 500 -
NP -47,214 -44,264 -46,009 -43,230 -8,386 -9,699 -7,673 236.16%
-
NP to SH -44,460 -41,114 -42,131 -39,318 -6,866 -8,575 -7,673 222.94%
-
Tax Rate - - - - - - - -
Total Cost 214,764 201,654 161,066 144,671 50,966 24,091 21,409 365.78%
-
Net Worth 12,184 11,558 15,224 18,318 9,866 8,666 12,208 -0.13%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 12,184 11,558 15,224 18,318 9,866 8,666 12,208 -0.13%
NOSH 136,903 114,436 142,286 142,002 142,999 142,075 141,954 -2.38%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin -28.18% -28.12% -39.99% -42.62% -19.69% -67.39% -55.86% -
ROE -364.89% -355.72% -276.73% -214.64% -69.59% -98.94% -62.85% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 122.39 137.53 80.86 71.44 29.78 10.13 9.68 443.56%
EPS -32.48 -35.93 -29.61 -27.69 -4.80 -6.04 -5.41 230.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.089 0.101 0.107 0.129 0.069 0.061 0.086 2.31%
Adjusted Per Share Value based on latest NOSH - 142,002
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 242.83 228.10 166.75 147.02 61.71 20.86 19.91 430.65%
EPS -64.43 -59.59 -61.06 -56.98 -9.95 -12.43 -11.12 222.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1766 0.1675 0.2206 0.2655 0.143 0.1256 0.1769 -0.11%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 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
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 28/04/04 30/01/04 30/10/03 31/07/03 08/05/03 29/01/03 25/10/02 -
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