[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
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Quarter Result
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Revenue 47,746 46,609 38,898 39,577 28,539 22,645 39,460 -0.20%
PBT 1,192 1,199 922 632 308 623 2,290 0.69%
Tax -69 44 -10 -141 -72 -90 -813 2.65%
NP 1,123 1,243 912 491 236 533 1,477 0.29%
-
NP to SH 1,062 1,243 912 491 236 533 1,477 0.35%
-
Tax Rate 5.79% -3.67% 1.08% 22.31% 23.38% 14.45% 35.50% -
Total Cost 46,623 45,366 37,986 39,086 28,303 22,112 37,983 -0.21%
-
Net Worth 93,262 88,123 85,644 46,100 88,500 42,186 58,279 -0.49%
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 93,262 88,123 85,644 46,100 88,500 42,186 58,279 -0.49%
NOSH 92,347 46,380 46,294 46,100 45,384 22,680 22,243 -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 2.35% 2.67% 2.34% 1.24% 0.83% 2.35% 3.74% -
ROE 1.14% 1.41% 1.06% 1.07% 0.27% 1.26% 2.53% -
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 51.70 100.49 84.02 85.85 62.88 99.84 177.40 1.31%
EPS 1.15 2.68 1.97 1.06 0.52 2.35 6.64 1.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0099 1.90 1.85 1.00 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 30.34 29.61 24.71 25.15 18.13 14.39 25.07 -0.20%
EPS 0.67 0.79 0.58 0.31 0.15 0.34 0.94 0.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5925 0.5599 0.5442 0.2929 0.5623 0.268 0.3703 -0.49%
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 1.01 0.54 0.67 0.64 1.27 1.14 0.00 -100.00%
P/EPS 45.22 20.15 28.43 51.64 153.85 48.51 0.00 -100.00%
EY 2.21 4.96 3.52 1.94 0.65 2.06 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 0.55 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 0.99 0.59 0.63 0.61 1.29 0.94 1.30 0.29%
P/EPS 44.35 22.01 26.90 48.82 155.77 40.00 34.79 -0.25%
EY 2.25 4.54 3.72 2.05 0.64 2.50 2.87 0.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.31 0.29 0.52 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