[PENSONI] YoY Quarter Result on 30-Nov-2003 [#2]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
07-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
30-Nov-2003 [#2]
Profit Trend
QoQ- 119.23%
YoY- 85.74%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Quarter Result
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 66,820 47,746 46,609 38,898 39,577 28,539 22,645 19.75%
PBT 1,639 1,192 1,199 922 632 308 623 17.48%
Tax -218 -69 44 -10 -141 -72 -90 15.87%
NP 1,421 1,123 1,243 912 491 236 533 17.74%
-
NP to SH 1,461 1,062 1,243 912 491 236 533 18.29%
-
Tax Rate 13.30% 5.79% -3.67% 1.08% 22.31% 23.38% 14.45% -
Total Cost 65,399 46,623 45,366 37,986 39,086 28,303 22,112 19.79%
-
Net Worth 97,091 93,262 88,123 85,644 46,100 88,500 42,186 14.89%
Dividend
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Net Worth 97,091 93,262 88,123 85,644 46,100 88,500 42,186 14.89%
NOSH 92,468 92,347 46,380 46,294 46,100 45,384 22,680 26.37%
Ratio Analysis
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
NP Margin 2.13% 2.35% 2.67% 2.34% 1.24% 0.83% 2.35% -
ROE 1.50% 1.14% 1.41% 1.06% 1.07% 0.27% 1.26% -
Per Share
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 72.26 51.70 100.49 84.02 85.85 62.88 99.84 -5.24%
EPS 1.58 1.15 2.68 1.97 1.06 0.52 2.35 -6.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.0099 1.90 1.85 1.00 1.95 1.86 -9.08%
Adjusted Per Share Value based on latest NOSH - 46,294
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 42.45 30.34 29.61 24.71 25.15 18.13 14.39 19.74%
EPS 0.93 0.67 0.79 0.58 0.31 0.15 0.34 18.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6169 0.5925 0.5599 0.5442 0.2929 0.5623 0.268 14.89%
Price Multiplier on Financial Quarter End Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 -
Price 0.52 0.52 0.54 0.56 0.55 0.80 1.14 -
P/RPS 0.72 1.01 0.54 0.67 0.64 1.27 1.14 -7.36%
P/EPS 32.91 45.22 20.15 28.43 51.64 153.85 48.51 -6.25%
EY 3.04 2.21 4.96 3.52 1.94 0.65 2.06 6.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.28 0.30 0.55 0.41 0.61 -3.25%
Price Multiplier on Announcement Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 29/01/07 14/02/06 13/01/05 07/01/04 24/01/03 21/02/02 19/01/01 -
Price 0.54 0.51 0.59 0.53 0.52 0.81 0.94 -
P/RPS 0.75 0.99 0.59 0.63 0.61 1.29 0.94 -3.69%
P/EPS 34.18 44.35 22.01 26.90 48.82 155.77 40.00 -2.58%
EY 2.93 2.25 4.54 3.72 2.05 0.64 2.50 2.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.31 0.29 0.52 0.42 0.51 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