[PENSONI] QoQ TTM Result on 30-Nov-2002 [#2]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
24-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
30-Nov-2002 [#2]
Profit Trend
QoQ- 34.74%
YoY- 184.24%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
TTM Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 133,537 121,142 116,591 114,389 103,351 103,864 100,541 20.76%
PBT -3,589 -4,085 1,652 1,611 1,287 1,520 -233 516.00%
Tax -70 70 -603 -622 -553 -703 742 -
NP -3,659 -4,015 1,049 989 734 817 509 -
-
NP to SH -3,659 -4,015 1,049 989 734 817 -1,245 104.77%
-
Tax Rate - - 36.50% 38.61% 42.97% 46.25% - -
Total Cost 137,196 125,157 115,542 113,400 102,617 103,047 100,032 23.37%
-
Net Worth 84,586 84,746 89,439 46,100 95,999 89,182 91,000 -4.74%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div 463 463 1,379 1,379 1,379 1,379 1,256 -48.49%
Div Payout % 0.00% 0.00% 131.47% 139.44% 187.89% 168.80% 0.00% -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 84,586 84,746 89,439 46,100 95,999 89,182 91,000 -4.74%
NOSH 46,222 46,309 46,341 46,100 50,000 45,970 46,428 -0.29%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin -2.74% -3.31% 0.90% 0.86% 0.71% 0.79% 0.51% -
ROE -4.33% -4.74% 1.17% 2.15% 0.76% 0.92% -1.37% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 288.90 261.59 251.59 248.13 206.70 225.94 216.55 21.12%
EPS -7.92 -8.67 2.26 2.15 1.47 1.78 -2.68 105.52%
DPS 1.00 1.00 2.98 2.99 2.76 3.00 2.71 -48.46%
NAPS 1.83 1.83 1.93 1.00 1.92 1.94 1.96 -4.46%
Adjusted Per Share Value based on latest NOSH - 46,100
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 84.84 76.97 74.08 72.68 65.66 65.99 63.88 20.76%
EPS -2.32 -2.55 0.67 0.63 0.47 0.52 -0.79 104.67%
DPS 0.29 0.29 0.88 0.88 0.88 0.88 0.80 -49.06%
NAPS 0.5374 0.5384 0.5683 0.2929 0.6099 0.5666 0.5782 -4.74%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 0.56 0.44 0.50 0.55 0.65 0.73 0.80 -
P/RPS 0.19 0.17 0.20 0.22 0.31 0.32 0.37 -35.79%
P/EPS -7.07 -5.08 22.09 25.64 44.28 41.07 -29.83 -61.60%
EY -14.14 -19.70 4.53 3.90 2.26 2.43 -3.35 160.49%
DY 1.79 2.27 5.95 5.44 4.24 4.11 3.38 -34.46%
P/NAPS 0.31 0.24 0.26 0.55 0.34 0.38 0.41 -16.96%
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 23/10/03 25/07/03 21/04/03 24/01/03 24/10/02 26/07/02 23/04/02 -
Price 0.57 0.51 0.47 0.52 0.56 0.68 0.86 -
P/RPS 0.20 0.19 0.19 0.21 0.27 0.30 0.40 -36.92%
P/EPS -7.20 -5.88 20.76 24.24 38.15 38.26 -32.07 -62.96%
EY -13.89 -17.00 4.82 4.13 2.62 2.61 -3.12 169.88%
DY 1.75 1.96 6.33 5.75 4.93 4.41 3.15 -32.34%
P/NAPS 0.31 0.28 0.24 0.52 0.29 0.35 0.44 -20.77%

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