[PENSONI] QoQ TTM Result on 31-Aug-2003 [#1]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
23-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-Aug-2003 [#1]
Profit Trend
QoQ- 8.87%
YoY- -598.5%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
TTM Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 151,933 139,058 132,858 133,537 121,142 116,591 114,389 20.81%
PBT 3,521 -2,931 -3,299 -3,589 -4,085 1,652 1,611 68.33%
Tax -234 -169 61 -70 70 -603 -622 -47.85%
NP 3,287 -3,100 -3,238 -3,659 -4,015 1,049 989 122.54%
-
NP to SH 3,287 -3,100 -3,238 -3,659 -4,015 1,049 989 122.54%
-
Tax Rate 6.65% - - - - 36.50% 38.61% -
Total Cost 148,646 142,158 136,096 137,196 125,157 115,542 113,400 19.75%
-
Net Worth 87,573 85,464 85,644 84,586 84,746 89,439 46,100 53.32%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div 1,390 463 463 463 463 1,379 1,379 0.53%
Div Payout % 42.29% 0.00% 0.00% 0.00% 0.00% 131.47% 139.44% -
Equity
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 87,573 85,464 85,644 84,586 84,746 89,439 46,100 53.32%
NOSH 46,335 46,197 46,294 46,222 46,309 46,341 46,100 0.33%
Ratio Analysis
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin 2.16% -2.23% -2.44% -2.74% -3.31% 0.90% 0.86% -
ROE 3.75% -3.63% -3.78% -4.33% -4.74% 1.17% 2.15% -
Per Share
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 327.90 301.01 286.98 288.90 261.59 251.59 248.13 20.40%
EPS 7.09 -6.71 -6.99 -7.92 -8.67 2.26 2.15 121.38%
DPS 3.00 1.00 1.00 1.00 1.00 2.98 2.99 0.22%
NAPS 1.89 1.85 1.85 1.83 1.83 1.93 1.00 52.80%
Adjusted Per Share Value based on latest NOSH - 46,222
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 96.53 88.35 84.41 84.84 76.97 74.08 72.68 20.80%
EPS 2.09 -1.97 -2.06 -2.32 -2.55 0.67 0.63 122.27%
DPS 0.88 0.29 0.29 0.29 0.29 0.88 0.88 0.00%
NAPS 0.5564 0.543 0.5442 0.5374 0.5384 0.5683 0.2929 53.32%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 0.52 0.66 0.56 0.56 0.44 0.50 0.55 -
P/RPS 0.16 0.22 0.20 0.19 0.17 0.20 0.22 -19.11%
P/EPS 7.33 -9.84 -8.01 -7.07 -5.08 22.09 25.64 -56.57%
EY 13.64 -10.17 -12.49 -14.14 -19.70 4.53 3.90 130.23%
DY 5.77 1.52 1.79 1.79 2.27 5.95 5.44 4.00%
P/NAPS 0.28 0.36 0.30 0.31 0.24 0.26 0.55 -36.21%
Price Multiplier on Announcement Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 23/07/04 19/04/04 07/01/04 23/10/03 25/07/03 21/04/03 24/01/03 -
Price 0.55 0.56 0.53 0.57 0.51 0.47 0.52 -
P/RPS 0.17 0.19 0.18 0.20 0.19 0.19 0.21 -13.12%
P/EPS 7.75 -8.35 -7.58 -7.20 -5.88 20.76 24.24 -53.21%
EY 12.90 -11.98 -13.20 -13.89 -17.00 4.82 4.13 113.52%
DY 5.45 1.79 1.89 1.75 1.96 6.33 5.75 -3.50%
P/NAPS 0.29 0.30 0.29 0.31 0.28 0.24 0.52 -32.22%

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