[PENSONI] YoY Annualized Quarter Result on 30-Nov-2004 [#2]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
13-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
30-Nov-2004 [#2]
Profit Trend
QoQ- 48.03%
YoY- 41.34%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Revenue 342,170 267,584 174,392 172,614 142,750 119,318 98,268 23.10%
PBT 1,744 8,100 4,782 4,486 3,136 1,564 1,382 3.95%
Tax -566 -800 -458 -732 -480 -462 -624 -1.61%
NP 1,178 7,300 4,324 3,754 2,656 1,102 758 7.62%
-
NP to SH 2,984 6,296 4,140 3,754 2,656 1,102 758 25.64%
-
Tax Rate 32.45% 9.88% 9.58% 16.32% 15.31% 29.54% 45.15% -
Total Cost 340,992 260,284 170,068 168,860 140,094 118,216 97,510 23.18%
-
Net Worth 91,744 97,217 93,744 88,056 85,602 89,363 87,982 0.69%
Dividend
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Net Worth 91,744 97,217 93,744 88,056 85,602 89,363 87,982 0.69%
NOSH 92,670 92,588 92,825 46,345 46,271 46,302 45,119 12.73%
Ratio Analysis
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
NP Margin 0.34% 2.73% 2.48% 2.17% 1.86% 0.92% 0.77% -
ROE 3.25% 6.48% 4.42% 4.26% 3.10% 1.23% 0.86% -
Per Share
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 369.23 289.00 187.87 372.45 308.50 257.69 217.80 9.19%
EPS 3.22 6.80 4.46 8.10 5.74 2.38 1.68 11.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.05 1.0099 1.90 1.85 1.93 1.95 -10.67%
Adjusted Per Share Value based on latest NOSH - 46,380
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 217.40 170.01 110.80 109.67 90.70 75.81 62.44 23.10%
EPS 1.90 4.00 2.63 2.39 1.69 0.70 0.48 25.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5829 0.6177 0.5956 0.5595 0.5439 0.5678 0.559 0.69%
Price Multiplier on Financial Quarter End Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 -
Price 0.51 0.52 0.52 0.54 0.56 0.55 0.80 -
P/RPS 0.14 0.18 0.28 0.14 0.18 0.21 0.37 -14.94%
P/EPS 15.84 7.65 11.66 6.67 9.76 23.11 47.62 -16.75%
EY 6.31 13.08 8.58 15.00 10.25 4.33 2.10 20.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.51 0.28 0.30 0.28 0.41 4.03%
Price Multiplier on Announcement Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 30/01/08 29/01/07 14/02/06 13/01/05 07/01/04 24/01/03 21/02/02 -
Price 0.50 0.54 0.51 0.59 0.53 0.52 0.81 -
P/RPS 0.14 0.19 0.27 0.16 0.17 0.20 0.37 -14.94%
P/EPS 15.53 7.94 11.43 7.28 9.23 21.85 48.21 -17.19%
EY 6.44 12.59 8.75 13.73 10.83 4.58 2.07 20.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.51 0.31 0.29 0.27 0.42 3.28%

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