[PEB] QoQ TTM Result on 31-May-2006 [#4]

Announcement Date
26-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-May-2006 [#4]
Profit Trend
QoQ- 968.47%
YoY- 116.0%
View:
Show?
TTM Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 173,798 165,437 97,216 106,912 92,447 80,780 67,323 88.51%
PBT 4,179 4,356 5,317 6,191 3,493 312 -4,855 -
Tax -1,773 -2,198 -3,333 -4,263 -3,715 -3,564 -2,900 -28.03%
NP 2,406 2,158 1,984 1,928 -222 -3,252 -7,755 -
-
NP to SH 2,406 2,158 1,984 1,928 -222 -3,252 -7,755 -
-
Tax Rate 42.43% 50.46% 62.69% 68.86% 106.36% 1,142.31% - -
Total Cost 171,392 163,279 95,232 104,984 92,669 84,032 75,078 73.63%
-
Net Worth 22,065 21,033 0 20,102 19,500 18,794 2,847 293.10%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 22,065 21,033 0 20,102 19,500 18,794 2,847 293.10%
NOSH 143,281 142,121 143,181 141,568 142,340 142,380 142,352 0.43%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin 1.38% 1.30% 2.04% 1.80% -0.24% -4.03% -11.52% -
ROE 10.90% 10.26% 0.00% 9.59% -1.14% -17.30% -272.39% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 121.30 116.41 67.90 75.52 64.95 56.74 47.29 87.70%
EPS 1.68 1.52 1.39 1.36 -0.16 -2.28 -5.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.154 0.148 0.00 0.142 0.137 0.132 0.02 291.39%
Adjusted Per Share Value based on latest NOSH - 141,568
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 251.43 239.33 140.64 154.66 133.74 116.86 97.39 88.51%
EPS 3.48 3.12 2.87 2.79 -0.32 -4.70 -11.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3192 0.3043 0.00 0.2908 0.2821 0.2719 0.0412 293.01%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 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
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 26/04/07 22/01/07 30/10/06 26/07/06 26/04/06 27/01/06 28/10/05 -
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