[PEB] YoY Annualized Quarter Result on 31-Aug-2003 [#1]

Announcement Date
30-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-Aug-2003 [#1]
Profit Trend
QoQ- 52.31%
YoY- -147.19%
View:
Show?
Annualized Quarter Result
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 83,248 122,032 64,616 73,212 18,748 5,492 3,972 66.00%
PBT 4,176 7,672 -14,716 -18,804 -6,872 -2,212 -308 -
Tax -2,984 -6,704 -1,492 136 6,872 2,212 308 -
NP 1,192 968 -16,208 -18,668 0 0 0 -
-
NP to SH 1,192 968 -14,716 -18,668 -7,552 -2,712 -816 -
-
Tax Rate 71.46% 87.38% - - - - - -
Total Cost 82,056 121,064 80,824 91,880 18,748 5,492 3,972 65.60%
-
Net Worth 0 2,847 8,161 15,224 12,208 19,633 84,951 -
Dividend
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 0 2,847 8,161 15,224 12,208 19,633 84,951 -
NOSH 143,181 142,352 129,542 142,286 141,954 141,250 145,714 -0.29%
Ratio Analysis
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin 1.43% 0.79% -25.08% -25.50% 0.00% 0.00% 0.00% -
ROE 0.00% 34.00% -180.32% -122.62% -61.86% -13.81% -0.96% -
Per Share
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 58.14 85.72 49.88 51.45 13.21 3.89 2.73 66.45%
EPS 0.84 0.68 -11.36 -13.12 -5.32 -1.92 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.02 0.063 0.107 0.086 0.139 0.583 -
Adjusted Per Share Value based on latest NOSH - 142,286
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 120.43 176.54 93.48 105.91 27.12 7.95 5.75 65.98%
EPS 1.72 1.40 -21.29 -27.01 -10.93 -3.92 -1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0412 0.1181 0.2202 0.1766 0.284 1.229 -
Price Multiplier on Financial Quarter End Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 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 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/10/06 28/10/05 28/10/04 30/10/03 25/10/02 29/10/01 31/10/00 -
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