[PENSONI] YoY Quarter Result on 31-May-2004 [#4]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
23-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- 397.26%
YoY- 134.29%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Quarter Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 103,701 48,569 50,960 43,067 30,192 25,641 22,318 29.16%
PBT 2,526 1,148 999 1,187 -5,265 472 -1,281 -
Tax -4,677 -739 -466 444 509 -164 1,281 -
NP -2,151 409 533 1,631 -4,756 308 0 -
-
NP to SH -2,770 108 533 1,631 -4,756 308 -1,754 7.90%
-
Tax Rate 185.15% 64.37% 46.65% -37.41% - 34.75% - -
Total Cost 105,852 48,160 50,427 41,436 34,948 25,333 22,318 29.60%
-
Net Worth 89,862 88,200 89,279 87,573 84,746 89,182 93,800 -0.71%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div 2,316 2,249 1,860 1,390 463 1,379 1,256 10.73%
Div Payout % 0.00% 2,083.33% 348.97% 85.23% 0.00% 447.76% 0.00% -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 89,862 88,200 89,279 87,573 84,746 89,182 93,800 -0.71%
NOSH 92,642 89,999 93,000 46,335 46,309 45,970 41,875 14.14%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin -2.07% 0.84% 1.05% 3.79% -15.75% 1.20% 0.00% -
ROE -3.08% 0.12% 0.60% 1.86% -5.61% 0.35% -1.87% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 111.94 53.97 54.80 92.95 65.20 55.78 53.30 13.15%
EPS -2.99 0.12 0.58 3.52 -10.27 0.67 0.00 -
DPS 2.50 2.50 2.00 3.00 1.00 3.00 3.00 -2.99%
NAPS 0.97 0.98 0.96 1.89 1.83 1.94 2.24 -13.01%
Adjusted Per Share Value based on latest NOSH - 46,335
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 65.89 30.86 32.38 27.36 19.18 16.29 14.18 29.16%
EPS -1.76 0.07 0.34 1.04 -3.02 0.20 -1.11 7.98%
DPS 1.47 1.43 1.18 0.88 0.29 0.88 0.80 10.66%
NAPS 0.571 0.5604 0.5672 0.5564 0.5384 0.5666 0.596 -0.71%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 0.51 0.49 0.48 0.52 0.44 0.73 0.70 -
P/RPS 0.46 0.91 0.88 0.56 0.67 1.31 1.31 -15.99%
P/EPS -17.06 408.33 83.75 14.77 -4.28 108.96 -16.71 0.34%
EY -5.86 0.24 1.19 6.77 -23.34 0.92 -5.98 -0.33%
DY 4.90 5.10 4.17 5.77 2.27 4.11 4.29 2.23%
P/NAPS 0.53 0.50 0.50 0.28 0.24 0.38 0.31 9.34%
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 30/07/07 27/07/06 22/07/05 23/07/04 25/07/03 26/07/02 26/07/01 -
Price 0.66 0.47 0.58 0.55 0.51 0.68 0.72 -
P/RPS 0.59 0.87 1.06 0.59 0.78 1.22 1.35 -12.88%
P/EPS -22.07 391.67 101.20 15.63 -4.97 101.49 -17.19 4.25%
EY -4.53 0.26 0.99 6.40 -20.14 0.99 -5.82 -4.08%
DY 3.79 5.32 3.45 5.45 1.96 4.41 4.17 -1.57%
P/NAPS 0.68 0.48 0.60 0.29 0.28 0.35 0.32 13.37%

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