[PLB] YoY TTM Result on 28-Feb-2001 [#2]

	29/02/04	28/02/03	28/02/02	28/02/01	29/02/00	CAGR
TTM Result
Revenue	156,515	116,513	117,696	89,159	61,060	26.51%
YoY %	34.33%	-1.01%	32.01%	46.02%	-	-
Horiz. %	256.33%	190.82%	192.75%	146.02%	100.00%	-
PBT	2,210	-32,671	1,915	7,993	10,951	-32.95%
YoY %	106.76%	-1,806.06%	-76.04%	-27.01%	-	-
Horiz. %	20.18%	-298.34%	17.49%	72.99%	100.00%	-
Tax	-744	1,173	3,492	-2,202	-1,941	-21.30%
YoY %	-163.43%	-66.41%	258.58%	-13.45%	-	-
Horiz. %	38.33%	-60.43%	-179.91%	113.45%	100.00%	-
NP	1,466	-31,498	5,407	5,791	9,010	-36.46%
YoY %	104.65%	-682.54%	-6.63%	-35.73%	-	-
Horiz. %	16.27%	-349.59%	60.01%	64.27%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	1,466	-31,498	5,407	5,791	9,010	-36.46%
YoY %	104.65%	-682.54%	-6.63%	-35.73%	-	-
Horiz. %	16.27%	-349.59%	60.01%	64.27%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	33.67%	-	-182.35%	27.55%	17.72%	-
YoY %	0.00%	-	-761.89%	55.47%	-	-
Horiz. %	190.01%	-	-1,029.06%	155.47%	100.00%	-
Total Cost	155,049	148,011	112,289	83,368	52,050	31.35%
YoY %	4.76%	31.81%	34.69%	60.17%	-	-
Horiz. %	297.88%	284.36%	215.73%	160.17%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	96,501	96,960	128,321	105,528	80,014	4.79%
YoY %	-0.47%	-24.44%	21.60%	31.89%	-	-
Horiz. %	120.61%	121.18%	160.37%	131.89%	100.00%	-

	29/02/04	28/02/03	28/02/02	28/02/01	29/02/00	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	29/02/04	28/02/03	28/02/02	28/02/01	29/02/00	CAGR
Equity
Net Worth	96,501	96,960	128,321	105,528	80,014	4.79%
YoY %	-0.47%	-24.44%	21.60%	31.89%	-	-
Horiz. %	120.61%	121.18%	160.37%	131.89%	100.00%	-
NOSH	90,188	88,954	89,112	73,795	40,007	22.51%
YoY %	1.39%	-0.18%	20.76%	84.46%	-	-
Horiz. %	225.43%	222.35%	222.74%	184.46%	100.00%	-

	29/02/04	28/02/03	28/02/02	28/02/01	29/02/00	CAGR
Ratio Analysis
NP Margin	0.94%	-27.03%	4.59%	6.50%	14.76%	-
YoY %	103.48%	-688.89%	-29.38%	-55.96%	-	-
Horiz. %	6.37%	-183.13%	31.10%	44.04%	100.00%	-
ROE	1.52%	-32.49%	4.21%	5.49%	11.26%	-
YoY %	104.68%	-871.73%	-23.32%	-51.24%	-	-
Horiz. %	13.50%	-288.54%	37.39%	48.76%	100.00%	-

	29/02/04	28/02/03	28/02/02	28/02/01	29/02/00	CAGR
Per Share
RPS	173.54	130.98	132.08	120.82	152.62	3.26%
YoY %	32.49%	-0.83%	9.32%	-20.84%	-	-
Horiz. %	113.71%	85.82%	86.54%	79.16%	100.00%	-
EPS	1.63	-35.41	6.07	7.85	22.52	-48.10%
YoY %	104.60%	-683.36%	-22.68%	-65.14%	-	-
Horiz. %	7.24%	-157.24%	26.95%	34.86%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.07	1.09	1.44	1.43	2.00	-14.46%
YoY %	-1.83%	-24.31%	0.70%	-28.50%	-	-
Horiz. %	53.50%	54.50%	72.00%	71.50%	100.00%	-

	29/02/04	28/02/03	28/02/02	28/02/01	29/02/00	CAGR
Adjusted Per Share Value based on latest NOSH - 73,795
RPS	138.55	103.14	104.19	78.93	54.05	26.51%
YoY %	34.33%	-1.01%	32.00%	46.03%	-	-
Horiz. %	256.34%	190.82%	192.77%	146.03%	100.00%	-
EPS	1.30	-27.88	4.79	5.13	7.98	-36.44%
YoY %	104.66%	-682.05%	-6.63%	-35.71%	-	-
Horiz. %	16.29%	-349.37%	60.03%	64.29%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.8543	0.8583	1.136	0.9342	0.7083	4.79%
YoY %	-0.47%	-24.45%	21.60%	31.89%	-	-
Horiz. %	120.61%	121.18%	160.38%	131.89%	100.00%	-

	29/02/04	28/02/03	28/02/02	28/02/01	29/02/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	27/02/04	28/02/03	28/02/02	28/02/01	29/02/00	-
Price	2.07	1.33	1.73	1.15	3.64	-
P/RPS	1.19	1.02	1.31	0.95	2.38	-15.90%
YoY %	16.67%	-22.14%	37.89%	-60.08%	-	-
Horiz. %	50.00%	42.86%	55.04%	39.92%	100.00%	-
P/EPS	127.35	-3.76	28.51	14.65	16.16	67.48%
YoY %	3,486.97%	-113.19%	94.61%	-9.34%	-	-
Horiz. %	788.06%	-23.27%	176.42%	90.66%	100.00%	-
EY	0.79	-26.62	3.51	6.82	6.19	-40.20%
YoY %	102.97%	-858.40%	-48.53%	10.18%	-	-
Horiz. %	12.76%	-430.05%	56.70%	110.18%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	1.93	1.22	1.20	0.80	1.82	1.47%
YoY %	58.20%	1.67%	50.00%	-56.04%	-	-
Horiz. %	106.04%	67.03%	65.93%	43.96%	100.00%	-

	29/02/04	28/02/03	28/02/02	28/02/01	29/02/00	CAGR
Price Multiplier on Announcement Date
Date	30/04/04	22/04/03	29/04/02	27/04/01	-	-
Price	1.37	1.21	1.76	1.02	0.00	-
P/RPS	0.79	0.92	1.33	0.84	0.00	-
YoY %	-14.13%	-30.83%	58.33%	0.00%	-	-
Horiz. %	94.05%	109.52%	158.33%	100.00%	-	-
P/EPS	84.28	-3.42	29.01	13.00	0.00	-
YoY %	2,564.33%	-111.79%	123.15%	0.00%	-	-
Horiz. %	648.31%	-26.31%	223.15%	100.00%	-	-
EY	1.19	-29.26	3.45	7.69	0.00	-
YoY %	104.07%	-948.12%	-55.14%	0.00%	-	-
Horiz. %	15.47%	-380.49%	44.86%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	1.28	1.11	1.22	0.71	0.00	-
YoY %	15.32%	-9.02%	71.83%	0.00%	-	-
Horiz. %	180.28%	156.34%	171.83%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos