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

Stock

[PENSONI] PENSONIC HOLDINGS BHD

Announcement Date

24-Jan-2003

Admission Sponsor

Sponsor

Financial Year

31-May-2003

Quarter

30-Nov-2002 [#2]

Profit Trend

QoQ- 718.33%

YoY- 108.05%

Quarter Report

PENSONI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	30/11/99	CAGR
Quarter Result
Revenue	47,746	46,609	38,898	39,577	28,539	22,645	39,460	-0.20%
YoY %	2.44%	19.82%	-1.72%	38.68%	26.03%	-42.61%	-	-
Horiz. %	121.00%	118.12%	98.58%	100.30%	72.32%	57.39%	100.00%	-
PBT	1,192	1,199	922	632	308	623	2,290	0.69%
YoY %	-0.58%	30.04%	45.89%	105.19%	-50.56%	-72.79%	-	-
Horiz. %	52.05%	52.36%	40.26%	27.60%	13.45%	27.21%	100.00%	-
Tax	-69	44	-10	-141	-72	-90	-813	2.65%
YoY %	-256.82%	540.00%	92.91%	-95.83%	20.00%	88.93%	-	-
Horiz. %	8.49%	-5.41%	1.23%	17.34%	8.86%	11.07%	100.00%	-
NP	1,123	1,243	912	491	236	533	1,477	0.29%
YoY %	-9.65%	36.29%	85.74%	108.05%	-55.72%	-63.91%	-	-
Horiz. %	76.03%	84.16%	61.75%	33.24%	15.98%	36.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,062	1,243	912	491	236	533	1,477	0.35%
YoY %	-14.56%	36.29%	85.74%	108.05%	-55.72%	-63.91%	-	-
Horiz. %	71.90%	84.16%	61.75%	33.24%	15.98%	36.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.79%	-3.67%	1.08%	22.31%	23.38%	14.45%	35.50%	-
YoY %	257.77%	-439.81%	-95.16%	-4.58%	61.80%	-59.30%	-	-
Horiz. %	16.31%	-10.34%	3.04%	62.85%	65.86%	40.70%	100.00%	-
Total Cost	46,623	45,366	37,986	39,086	28,303	22,112	37,983	-0.21%
YoY %	2.77%	19.43%	-2.81%	38.10%	28.00%	-41.78%	-	-
Horiz. %	122.75%	119.44%	100.01%	102.90%	74.51%	58.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	93,262	88,123	85,644	46,100	88,500	42,186	58,279	-0.49%
YoY %	5.83%	2.89%	85.78%	-47.91%	109.79%	-27.61%	-	-
Horiz. %	160.03%	151.21%	146.96%	79.10%	151.86%	72.39%	100.00%	-

	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	30/11/99	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	30/11/99	CAGR
Equity
Net Worth	93,262	88,123	85,644	46,100	88,500	42,186	58,279	-0.49%
YoY %	5.83%	2.89%	85.78%	-47.91%	109.79%	-27.61%	-	-
Horiz. %	160.03%	151.21%	146.96%	79.10%	151.86%	72.39%	100.00%	-
NOSH	92,347	46,380	46,294	46,100	45,384	22,680	22,243	-1.50%
YoY %	99.11%	0.19%	0.42%	1.58%	100.11%	1.96%	-	-
Horiz. %	415.17%	208.52%	208.13%	207.26%	204.04%	101.96%	100.00%	-

	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	30/11/99	CAGR
Ratio Analysis
NP Margin	2.35%	2.67%	2.34%	1.24%	0.83%	2.35%	3.74%	-
YoY %	-11.99%	14.10%	88.71%	49.40%	-64.68%	-37.17%	-	-
Horiz. %	62.83%	71.39%	62.57%	33.16%	22.19%	62.83%	100.00%	-
ROE	1.14%	1.41%	1.06%	1.07%	0.27%	1.26%	2.53%	-
YoY %	-19.15%	33.02%	-0.93%	296.30%	-78.57%	-50.20%	-	-
Horiz. %	45.06%	55.73%	41.90%	42.29%	10.67%	49.80%	100.00%	-

	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	30/11/99	CAGR
Per Share
RPS	51.70	100.49	84.02	85.85	62.88	99.84	177.40	1.31%
YoY %	-48.55%	19.60%	-2.13%	36.53%	-37.02%	-43.72%	-	-
Horiz. %	29.14%	56.65%	47.36%	48.39%	35.45%	56.28%	100.00%	-
EPS	1.15	2.68	1.97	1.06	0.52	2.35	6.64	1.88%
YoY %	-57.09%	36.04%	85.85%	103.85%	-77.87%	-64.61%	-	-
Horiz. %	17.32%	40.36%	29.67%	15.96%	7.83%	35.39%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.0099	1.90	1.85	1.00	1.95	1.86	2.62	1.01%
YoY %	-46.85%	2.70%	85.00%	-48.72%	4.84%	-29.01%	-	-
Horiz. %	38.55%	72.52%	70.61%	38.17%	74.43%	70.99%	100.00%	-

	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	30/11/99	CAGR
Adjusted Per Share Value based on latest NOSH - 46,100
RPS	30.34	29.61	24.71	25.15	18.13	14.39	25.07	-0.20%
YoY %	2.47%	19.83%	-1.75%	38.72%	25.99%	-42.60%	-	-
Horiz. %	121.02%	118.11%	98.56%	100.32%	72.32%	57.40%	100.00%	-
EPS	0.67	0.79	0.58	0.31	0.15	0.34	0.94	0.36%
YoY %	-15.19%	36.21%	87.10%	106.67%	-55.88%	-63.83%	-	-
Horiz. %	71.28%	84.04%	61.70%	32.98%	15.96%	36.17%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.5925	0.5599	0.5442	0.2929	0.5623	0.268	0.3703	-0.49%
YoY %	5.82%	2.88%	85.80%	-47.91%	109.81%	-27.63%	-	-
Horiz. %	160.01%	151.20%	146.96%	79.10%	151.85%	72.37%	100.00%	-

	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	30/11/99	CAGR
Price Multiplier on Financial Quarter End Date
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	1.01	0.54	0.67	0.64	1.27	1.14	0.00	-100.00%
YoY %	87.04%	-19.40%	4.69%	-49.61%	11.40%	0.00%	-	-
Horiz. %	88.60%	47.37%	58.77%	56.14%	111.40%	100.00%	-	-
P/EPS	45.22	20.15	28.43	51.64	153.85	48.51	0.00	-100.00%
YoY %	124.42%	-29.12%	-44.95%	-66.43%	217.15%	0.00%	-	-
Horiz. %	93.22%	41.54%	58.61%	106.45%	317.15%	100.00%	-	-
EY	2.21	4.96	3.52	1.94	0.65	2.06	0.00	-100.00%
YoY %	-55.44%	40.91%	81.44%	198.46%	-68.45%	0.00%	-	-
Horiz. %	107.28%	240.78%	170.87%	94.17%	31.55%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.51	0.28	0.30	0.55	0.41	0.61	0.00	-100.00%
YoY %	82.14%	-6.67%	-45.45%	34.15%	-32.79%	0.00%	-	-
Horiz. %	83.61%	45.90%	49.18%	90.16%	67.21%	100.00%	-	-

	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	30/11/99	CAGR
Price Multiplier on Announcement Date
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	0.99	0.59	0.63	0.61	1.29	0.94	1.30	0.29%
YoY %	67.80%	-6.35%	3.28%	-52.71%	37.23%	-27.69%	-	-
Horiz. %	76.15%	45.38%	48.46%	46.92%	99.23%	72.31%	100.00%	-
P/EPS	44.35	22.01	26.90	48.82	155.77	40.00	34.79	-0.25%
YoY %	101.50%	-18.18%	-44.90%	-68.66%	289.43%	14.98%	-	-
Horiz. %	127.48%	63.27%	77.32%	140.33%	447.74%	114.98%	100.00%	-
EY	2.25	4.54	3.72	2.05	0.64	2.50	2.87	0.25%
YoY %	-50.44%	22.04%	81.46%	220.31%	-74.40%	-12.89%	-	-
Horiz. %	78.40%	158.19%	129.62%	71.43%	22.30%	87.11%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.51	0.31	0.29	0.52	0.42	0.51	0.88	0.58%
YoY %	64.52%	6.90%	-44.23%	23.81%	-17.65%	-42.05%	-	-
Horiz. %	57.95%	35.23%	32.95%	59.09%	47.73%	57.95%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos