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

Announcement Date
30-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-Aug-2003 [#1]
Profit Trend
QoQ- 86.79%
YoY- -147.19%
View:
Show?
Quarter Result
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 20,812 30,508 16,154 18,303 4,687 1,373 993 66.00%
PBT 1,044 1,918 -3,679 -4,701 -1,718 -553 -77 -
Tax -746 -1,676 -373 34 1,718 553 77 -
NP 298 242 -4,052 -4,667 0 0 0 -
-
NP to SH 298 242 -3,679 -4,667 -1,888 -678 -204 -
-
Tax Rate 71.46% 87.38% - - - - - -
Total Cost 20,514 30,266 20,206 22,970 4,687 1,373 993 65.60%
-
Net Worth 0 2,847 8,161 15,224 12,208 19,633 84,951 -
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 0 2,847 8,161 15,224 12,208 19,633 84,951 -
NOSH 143,181 142,352 129,542 142,286 141,954 141,250 145,714 -0.29%
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 1.43% 0.79% -25.08% -25.50% 0.00% 0.00% 0.00% -
ROE 0.00% 8.50% -45.08% -30.65% -15.47% -3.45% -0.24% -
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 14.54 21.43 12.47 12.86 3.30 0.97 0.68 66.56%
EPS 0.21 0.17 -2.84 -3.28 -1.33 -0.48 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.02 0.063 0.107 0.086 0.139 0.583 -
Adjusted Per Share Value based on latest NOSH - 142,286
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 30.11 44.13 23.37 26.48 6.78 1.99 1.44 65.94%
EPS 0.43 0.35 -5.32 -6.75 -2.73 -0.98 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0412 0.1181 0.2202 0.1766 0.284 1.229 -
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 - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 30/10/06 28/10/05 28/10/04 30/10/03 25/10/02 29/10/01 31/10/00 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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