[PEB] YoY TTM Result on 28-Feb-2003 [#3]

Announcement Date
08-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
28-Feb-2003 [#3]
Profit Trend
QoQ- 19.93%
YoY- 24.09%
View:
Show?
TTM Result
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 28/02/00 CAGR
Revenue 92,447 71,304 167,550 42,580 11,920 29,387 7,720 51.19%
PBT 3,493 -8,448 -44,350 -6,696 -10,080 -58,179 -1,136 -
Tax -3,715 -2,059 -2,864 -1,690 7,170 60,161 2,747 -
NP -222 -10,507 -47,214 -8,386 -2,910 1,982 1,611 -
-
NP to SH -222 -10,507 -44,460 -6,866 -9,045 -60,673 -1,351 -25.97%
-
Tax Rate 106.36% - - - - - - -
Total Cost 92,669 81,811 214,764 50,966 14,830 27,405 6,109 57.27%
-
Net Worth 19,500 3,271 12,184 9,866 17,407 25,701 0 -
Dividend
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 28/02/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 28/02/00 CAGR
Net Worth 19,500 3,271 12,184 9,866 17,407 25,701 0 -
NOSH 142,340 142,228 136,903 142,999 142,682 141,998 142,566 -0.02%
Ratio Analysis
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 28/02/00 CAGR
NP Margin -0.24% -14.74% -28.18% -19.69% -24.41% 6.74% 20.87% -
ROE -1.14% -321.19% -364.89% -69.59% -51.96% -236.07% 0.00% -
Per Share
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 28/02/00 CAGR
RPS 64.95 50.13 122.39 29.78 8.35 20.70 5.42 51.21%
EPS -0.16 -7.39 -32.48 -4.80 -6.34 -42.73 -0.95 -25.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.137 0.023 0.089 0.069 0.122 0.181 0.00 -
Adjusted Per Share Value based on latest NOSH - 142,999
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 28/02/00 CAGR
RPS 133.74 103.15 242.39 61.60 17.24 42.51 11.17 51.19%
EPS -0.32 -15.20 -64.32 -9.93 -13.08 -87.77 -1.95 -25.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2821 0.0473 0.1763 0.1427 0.2518 0.3718 0.00 -
Price Multiplier on Financial Quarter End Date
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 28/02/00 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
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 28/02/00 CAGR
Date 26/04/06 29/04/05 28/04/04 08/05/03 30/04/02 27/04/01 - -
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