[PBSB] YoY Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[PBSB] PBS BERHAD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 411.71%
YoY- -81.97%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 226,475 58,171 56,409 59,729 70,667 63,682 44,961 -1.70%
PBT 32,725 -959 -1,946 1,553 9,554 9,507 4,399 -2.11%
Tax 2,641 -562 477 -417 -3,252 -2,452 -18 -
NP 35,366 -1,521 -1,469 1,136 6,302 7,055 4,381 -2.19%
-
NP to SH 29,714 -1,521 -1,469 1,136 6,302 7,055 4,381 -2.01%
-
Tax Rate -8.07% - - 26.85% 34.04% 25.79% 0.41% -
Total Cost 191,109 59,692 57,878 58,593 64,365 56,627 40,580 -1.63%
-
Net Worth 94,450 75,175 80,445 89,758 87,877 76,989 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 7,083 - - - - - - -100.00%
Div Payout % 23.84% - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 94,450 75,175 80,445 89,758 87,877 76,989 0 -100.00%
NOSH 94,450 34,965 34,976 35,061 35,011 34,995 34,992 -1.05%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 15.62% -2.61% -2.60% 1.90% 8.92% 11.08% 9.74% -
ROE 31.46% -2.02% -1.83% 1.27% 7.17% 9.16% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 239.78 166.37 161.28 170.35 201.84 181.97 128.49 -0.66%
EPS 23.37 -4.35 -4.20 3.24 18.00 20.16 12.52 -0.66%
DPS 7.50 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.00 2.15 2.30 2.56 2.51 2.20 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 34,980
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 37.24 9.57 9.28 9.82 11.62 10.47 7.39 -1.70%
EPS 4.89 -0.25 -0.24 0.19 1.04 1.16 0.72 -2.01%
DPS 1.16 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.1553 0.1236 0.1323 0.1476 0.1445 0.1266 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 1.70 1.06 1.38 1.77 1.64 4.16 0.00 -
P/RPS 0.71 0.64 0.86 1.04 0.81 2.29 0.00 -100.00%
P/EPS 5.40 -24.37 -32.86 54.63 9.11 20.63 0.00 -100.00%
EY 18.51 -4.10 -3.04 1.83 10.98 4.85 0.00 -100.00%
DY 4.41 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.70 0.49 0.60 0.69 0.65 1.89 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 05/08/05 27/08/04 29/08/03 28/08/02 17/08/01 18/08/00 - -
Price 2.24 1.53 1.41 1.75 1.73 4.47 0.00 -
P/RPS 0.93 0.92 0.87 1.03 0.86 2.46 0.00 -100.00%
P/EPS 7.12 -35.17 -33.57 54.01 9.61 22.17 0.00 -100.00%
EY 14.04 -2.84 -2.98 1.85 10.40 4.51 0.00 -100.00%
DY 3.35 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.24 0.71 0.61 0.68 0.69 2.03 0.00 -100.00%

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