[PEB] YoY TTM Result on 30-Nov-2004 [#2]

Announcement Date
28-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
30-Nov-2004 [#2]
Profit Trend
QoQ- -30.86%
YoY- 73.36%
Quarter Report
View:
Show?
TTM Result
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Revenue 218,724 165,437 80,780 96,514 157,390 14,392 17,010 53.03%
PBT 4,478 4,356 312 -9,105 -41,114 -10,408 -69,275 -
Tax -611 -2,198 -3,564 -1,848 -3,150 709 67,535 -
NP 3,867 2,158 -3,252 -10,953 -44,264 -9,699 -1,740 -
-
NP to SH 3,867 2,158 -3,252 -10,953 -41,114 -8,575 -70,326 -
-
Tax Rate 13.64% 50.46% 1,142.31% - - - - -
Total Cost 214,857 163,279 84,032 107,467 201,654 24,091 18,750 50.12%
-
Net Worth 24,896 21,033 18,794 4,636 11,558 8,666 18,390 5.17%
Dividend
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Net Worth 24,896 21,033 18,794 4,636 11,558 8,666 18,390 5.17%
NOSH 142,266 142,121 142,380 128,779 114,436 142,075 141,463 0.09%
Ratio Analysis
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
NP Margin 1.77% 1.30% -4.03% -11.35% -28.12% -67.39% -10.23% -
ROE 15.53% 10.26% -17.30% -236.26% -355.72% -98.94% -382.41% -
Per Share
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 153.74 116.41 56.74 74.95 137.53 10.13 12.02 52.89%
EPS 2.72 1.52 -2.28 -8.51 -35.93 -6.04 -49.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.175 0.148 0.132 0.036 0.101 0.061 0.13 5.07%
Adjusted Per Share Value based on latest NOSH - 128,779
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 316.99 239.76 117.07 139.88 228.10 20.86 24.65 53.03%
EPS 5.60 3.13 -4.71 -15.87 -59.59 -12.43 -101.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3608 0.3048 0.2724 0.0672 0.1675 0.1256 0.2665 5.17%
Price Multiplier on Financial Quarter End Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 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
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 29/01/08 22/01/07 27/01/06 28/01/05 30/01/04 29/01/03 25/01/02 -
Price 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.36 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 13.59 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 1.14 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