[PESONA] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -12.2%
YoY- 193.04%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 294,948 220,775 210,226 18,319 18,161 19,622 19,108 518.91%
PBT 21,916 17,195 18,926 20,761 23,818 36,180 -4,688 -
Tax -5,696 -5,424 -5,672 578 485 488 488 -
NP 16,220 11,771 13,254 21,339 24,304 36,668 -4,200 -
-
NP to SH 16,220 11,771 13,254 21,339 24,304 36,668 -4,200 -
-
Tax Rate 25.99% 31.54% 29.97% -2.78% -2.04% -1.35% - -
Total Cost 278,728 209,004 196,972 -3,020 -6,142 -17,046 23,308 422.14%
-
Net Worth 67,862 63,442 61,736 3,981 1,989 1,990 -71,320 -
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 4,634 - - - - - -
Div Payout % - 39.37% - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 67,862 63,442 61,736 3,981 1,989 1,990 -71,320 -
NOSH 466,091 463,425 455,714 199,057 198,995 199,066 198,113 76.79%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.50% 5.33% 6.30% 116.49% 133.82% 186.87% -21.98% -
ROE 23.90% 18.55% 21.47% 536.00% 1,221.33% 1,842.00% 0.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 63.28 47.64 45.26 9.20 9.13 9.86 9.64 250.18%
EPS 3.48 2.54 2.85 10.72 12.21 18.42 -2.12 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1456 0.1369 0.1329 0.02 0.01 0.01 -0.36 -
Adjusted Per Share Value based on latest NOSH - 199,423
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 42.44 31.77 30.25 2.64 2.61 2.82 2.75 518.83%
EPS 2.33 1.69 1.91 3.07 3.50 5.28 -0.60 -
DPS 0.00 0.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0976 0.0913 0.0888 0.0057 0.0029 0.0029 -0.1026 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.21 0.25 0.10 0.10 0.09 0.06 0.05 -
P/RPS 0.33 0.52 0.22 0.00 0.99 0.00 0.52 -26.13%
P/EPS 6.03 9.84 3.50 0.00 0.74 0.00 -2.36 -
EY 16.57 10.16 28.53 0.00 135.70 0.00 -42.40 -
DY 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.83 0.75 0.73 9.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 07/05/13 28/11/12 27/08/12 24/05/12 24/02/12 15/11/11 -
Price 0.30 0.225 0.23 0.07 0.10 0.08 0.06 -
P/RPS 0.47 0.47 0.51 0.00 1.10 0.00 0.62 -16.84%
P/EPS 8.62 8.86 8.06 0.00 0.82 0.00 -2.83 -
EY 11.60 11.29 12.41 0.00 122.13 0.00 -35.33 -
DY 0.00 4.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.64 1.73 0.51 10.00 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