[PENSONI] YoY Cumulative Quarter Result on 30-Nov-2002 [#2]

Announcement Date
24-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
30-Nov-2002 [#2]
Profit Trend
QoQ- 818.33%
YoY- 45.38%
Quarter Report
View:
Show?
Cumulative Result
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Revenue 87,196 86,307 71,375 59,659 49,134 50,551 66,521 -0.28%
PBT 2,391 2,243 1,568 782 691 2,077 3,865 0.51%
Tax -229 -366 -240 -231 -312 -300 -1,001 1.58%
NP 2,162 1,877 1,328 551 379 1,777 2,864 0.29%
-
NP to SH 2,070 1,877 1,328 551 379 1,777 2,864 0.34%
-
Tax Rate 9.58% 16.32% 15.31% 29.54% 45.15% 14.44% 25.90% -
Total Cost 85,034 84,430 70,047 59,108 48,755 48,774 63,657 -0.30%
-
Net Worth 93,744 88,056 85,602 89,363 87,982 42,212 58,213 -0.50%
Dividend
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Net Worth 93,744 88,056 85,602 89,363 87,982 42,212 58,213 -0.50%
NOSH 92,825 46,345 46,271 46,302 45,119 22,694 22,218 -1.50%
Ratio Analysis
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
NP Margin 2.48% 2.17% 1.86% 0.92% 0.77% 3.52% 4.31% -
ROE 2.21% 2.13% 1.55% 0.62% 0.43% 4.21% 4.92% -
Per Share
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 93.94 186.22 154.25 128.85 108.90 222.74 299.39 1.23%
EPS 2.23 4.05 2.87 1.19 0.84 7.83 12.89 1.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0099 1.90 1.85 1.93 1.95 1.86 2.62 1.01%
Adjusted Per Share Value based on latest NOSH - 46,100
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 55.40 54.84 45.35 37.90 31.22 32.12 42.26 -0.28%
EPS 1.32 1.19 0.84 0.35 0.24 1.13 1.82 0.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5956 0.5595 0.5439 0.5678 0.559 0.2682 0.3699 -0.50%
Price Multiplier on Financial Quarter End Date
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Date 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 - -
Price 0.52 0.54 0.56 0.55 0.80 1.14 0.00 -
P/RPS 0.55 0.29 0.36 0.43 0.73 0.51 0.00 -100.00%
P/EPS 23.32 13.33 19.51 46.22 95.24 14.56 0.00 -100.00%
EY 4.29 7.50 5.13 2.16 1.05 6.87 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.28 0.30 0.28 0.41 0.61 0.00 -100.00%
Price Multiplier on Announcement Date
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Date 14/02/06 13/01/05 07/01/04 24/01/03 21/02/02 19/01/01 27/01/00 -
Price 0.51 0.59 0.53 0.52 0.81 0.94 2.31 -
P/RPS 0.54 0.32 0.34 0.40 0.74 0.42 0.77 0.37%
P/EPS 22.87 14.57 18.47 43.70 96.43 12.01 17.92 -0.25%
EY 4.37 6.86 5.42 2.29 1.04 8.33 5.58 0.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.31 0.29 0.27 0.42 0.51 0.88 0.58%

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