[PEB] YoY TTM Result on 30-Nov-2002 [#2]

Announcement Date
29-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
30-Nov-2002 [#2]
Profit Trend
QoQ- -11.76%
YoY- 87.81%
View:
Show?
TTM Result
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Revenue 80,780 96,514 157,390 14,392 17,010 31,054 467 -5.33%
PBT 312 -9,105 -41,114 -10,408 -69,275 6,015 -2,962 -
Tax -3,564 -1,848 -3,150 709 67,535 -2,422 2,962 -
NP -3,252 -10,953 -44,264 -9,699 -1,740 3,593 0 -100.00%
-
NP to SH -3,252 -10,953 -41,114 -8,575 -70,326 3,389 -2,962 -0.09%
-
Tax Rate 1,142.31% - - - - 40.27% - -
Total Cost 84,032 107,467 201,654 24,091 18,750 27,461 467 -5.37%
-
Net Worth 18,794 4,636 11,558 8,666 18,390 84,970 64,417 1.31%
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 18,794 4,636 11,558 8,666 18,390 84,970 64,417 1.31%
NOSH 142,380 128,779 114,436 142,075 141,463 145,000 105,602 -0.31%
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 -4.03% -11.35% -28.12% -67.39% -10.23% 11.57% 0.00% -
ROE -17.30% -236.26% -355.72% -98.94% -382.41% 3.99% -4.60% -
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 56.74 74.95 137.53 10.13 12.02 21.42 0.44 -5.03%
EPS -2.28 -8.51 -35.93 -6.04 -49.71 2.34 -2.80 0.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.132 0.036 0.101 0.061 0.13 0.586 0.61 1.64%
Adjusted Per Share Value based on latest NOSH - 142,075
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 117.07 139.88 228.10 20.86 24.65 45.01 0.68 -5.32%
EPS -4.71 -15.87 -59.59 -12.43 -101.92 4.91 -4.29 -0.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2724 0.0672 0.1675 0.1256 0.2665 1.2314 0.9336 1.31%
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 - - - - - - - -
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
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Date 27/01/06 28/01/05 30/01/04 29/01/03 25/01/02 19/01/01 - -
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