[PENSONI] YoY Cumulative Quarter Result on 31-Aug-2003 [#1]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
23-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-Aug-2003 [#1]
Profit Trend
QoQ- 110.5%
YoY- 593.33%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Cumulative Result
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 66,972 39,450 39,698 32,477 20,082 20,595 27,906 15.70%
PBT 2,411 1,199 1,044 646 150 383 1,454 8.78%
Tax -182 -160 -410 -230 -90 -240 -480 -14.91%
NP 2,229 1,039 634 416 60 143 974 14.78%
-
NP to SH 1,687 1,008 634 416 60 143 974 9.58%
-
Tax Rate 7.55% 13.34% 39.27% 35.60% 60.00% 62.66% 33.01% -
Total Cost 64,743 38,411 39,064 32,061 20,022 20,452 26,932 15.73%
-
Net Worth 96,399 85,152 87,001 84,586 95,999 92,473 62,662 7.43%
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 96,399 85,152 87,001 84,586 95,999 92,473 62,662 7.43%
NOSH 92,692 92,477 46,277 46,222 50,000 47,666 22,703 26.40%
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 3.33% 2.63% 1.60% 1.28% 0.30% 0.69% 3.49% -
ROE 1.75% 1.18% 0.73% 0.49% 0.06% 0.15% 1.55% -
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 72.25 42.66 85.78 70.26 40.16 43.21 122.91 -8.47%
EPS 1.82 1.09 1.37 0.90 0.12 0.30 4.29 -13.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.9208 1.88 1.83 1.92 1.94 2.76 -15.00%
Adjusted Per Share Value based on latest NOSH - 46,222
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 42.55 25.06 25.22 20.63 12.76 13.09 17.73 15.70%
EPS 1.07 0.64 0.40 0.26 0.04 0.09 0.62 9.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6125 0.541 0.5528 0.5374 0.6099 0.5875 0.3981 7.44%
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 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 30/08/00 -
Price 0.47 0.56 0.52 0.56 0.65 0.84 2.27 -
P/RPS 0.65 1.31 0.61 0.80 1.62 1.94 1.85 -15.99%
P/EPS 25.82 51.38 37.96 62.22 541.67 280.00 52.91 -11.26%
EY 3.87 1.95 2.63 1.61 0.18 0.36 1.89 12.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.61 0.28 0.31 0.34 0.43 0.82 -9.51%
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 27/10/06 26/10/05 26/10/04 23/10/03 24/10/02 26/10/01 25/10/00 -
Price 0.49 0.51 0.54 0.57 0.56 0.77 1.25 -
P/RPS 0.68 1.20 0.63 0.81 1.39 1.78 1.02 -6.53%
P/EPS 26.92 46.79 39.42 63.33 466.67 256.67 29.14 -1.31%
EY 3.71 2.14 2.54 1.58 0.21 0.39 3.43 1.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.55 0.29 0.31 0.29 0.40 0.45 0.72%

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