[PBSB] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
20-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -72.21%
YoY- 3402.81%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 285,411 312,958 239,592 148,971 24,970 28,166 27,542 47.60%
PBT 12,051 26,170 25,426 18,836 -1,278 -1,018 -973 -
Tax -2,574 -1,653 -1,639 -2,451 826 -195 223 -
NP 9,477 24,517 23,787 16,385 -452 -1,213 -750 -
-
NP to SH 8,022 24,065 22,604 15,292 -463 -1,213 -750 -
-
Tax Rate 21.36% 6.32% 6.45% 13.01% - - - -
Total Cost 275,934 288,441 215,805 132,586 25,422 29,379 28,292 46.11%
-
Net Worth 533,666 500,390 265,887 437,503 51,210 75,506 81,308 36.79%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - 5,317 4,127 - - - -
Div Payout % - - 23.53% 26.99% - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 533,666 500,390 265,887 437,503 51,210 75,506 81,308 36.79%
NOSH 339,915 289,242 265,887 206,369 35,075 34,956 35,046 45.98%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 3.32% 7.83% 9.93% 11.00% -1.81% -4.31% -2.72% -
ROE 1.50% 4.81% 8.50% 3.50% -0.90% -1.61% -0.92% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 83.97 108.20 90.11 72.19 71.19 80.57 78.59 1.10%
EPS 2.36 8.32 8.51 7.41 -0.99 -3.47 -2.14 -
DPS 0.00 0.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.57 1.73 1.00 2.12 1.46 2.16 2.32 -6.29%
Adjusted Per Share Value based on latest NOSH - 206,369
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 46.93 51.46 39.40 24.50 4.11 4.63 4.53 47.59%
EPS 1.32 3.96 3.72 2.51 -0.08 -0.20 -0.12 -
DPS 0.00 0.00 0.87 0.68 0.00 0.00 0.00 -
NAPS 0.8775 0.8228 0.4372 0.7194 0.0842 0.1242 0.1337 36.79%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.68 3.25 4.33 2.11 1.73 1.31 1.10 -
P/RPS 0.81 3.00 4.81 2.92 2.43 1.63 1.40 -8.70%
P/EPS 28.81 39.06 50.93 28.48 -131.06 -37.75 -51.40 -
EY 3.47 2.56 1.96 3.51 -0.76 -2.65 -1.95 -
DY 0.00 0.00 0.46 0.95 0.00 0.00 0.00 -
P/NAPS 0.43 1.88 4.33 1.00 1.18 0.61 0.47 -1.47%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 30/05/08 03/05/07 20/06/06 25/05/05 28/05/04 30/05/03 -
Price 0.97 2.74 4.88 2.71 1.76 1.13 1.13 -
P/RPS 1.16 2.53 5.42 3.75 2.47 1.40 1.44 -3.53%
P/EPS 41.10 32.93 57.40 36.57 -133.33 -32.56 -52.80 -
EY 2.43 3.04 1.74 2.73 -0.75 -3.07 -1.89 -
DY 0.00 0.00 0.41 0.74 0.00 0.00 0.00 -
P/NAPS 0.62 1.58 4.88 1.28 1.21 0.52 0.49 3.99%

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