[PESONA] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY- 16.26%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 03/09/03 30/06/03 31/03/03 CAGR
Revenue 14,064 2,536 10,678 10,618 0 9,046 8,476 49.84%
PBT -174,308 -234,782 -29,304 -30,149 0 -30,752 -34,612 263.70%
Tax 589 0 42 54 0 0 0 -
NP -173,719 -234,782 -29,262 -30,094 0 -30,752 -34,612 262.72%
-
NP to SH -173,719 -234,782 -29,262 -30,094 0 -30,752 -34,612 262.72%
-
Tax Rate - - - - - - - -
Total Cost 187,783 237,318 39,940 40,713 0 39,798 43,088 224.04%
-
Net Worth 1,440,964 0 -211,854 -205,183 0 -197,958 -191,410 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 03/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 03/09/03 30/06/03 31/03/03 CAGR
Net Worth 1,440,964 0 -211,854 -205,183 0 -197,958 -191,410 -
NOSH 3,144,837 657,286 395 39,542 39,537 39,537 39,547 3195.28%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 03/09/03 30/06/03 31/03/03 CAGR
NP Margin -1,235.20% -9,257.99% -274.04% -283.41% 0.00% -339.95% -408.35% -
ROE -12.06% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 03/09/03 30/06/03 31/03/03 CAGR
RPS 0.45 0.39 2,700.60 26.85 0.00 22.88 21.43 -95.42%
EPS -552.19 -3,571.61 -7,400.71 -76.11 0.00 -77.78 -87.52 335.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4582 0.00 -535.8069 -5.1889 0.00 -5.0069 -4.84 -
Adjusted Per Share Value based on latest NOSH - 39,527
30/06/04 31/03/04 31/12/03 30/09/03 03/09/03 30/06/03 31/03/03 CAGR
RPS 2.02 0.36 1.54 1.53 0.00 1.30 1.22 49.59%
EPS -25.00 -33.78 -4.21 -4.33 0.00 -4.42 -4.98 262.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0734 0.00 -0.3048 -0.2952 0.00 -0.2848 -0.2754 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 03/09/03 30/06/03 31/03/03 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 03/09/03 30/06/03 31/03/03 -
Price 0.50 0.12 0.12 0.12 0.12 0.12 0.12 -
P/RPS 111.80 31.10 0.00 0.45 0.00 0.52 0.56 6773.58%
P/EPS -9.05 -0.34 0.00 -0.16 0.00 -0.15 -0.14 2692.79%
EY -11.05 -297.67 -61,672.66 -634.22 0.00 -648.17 -729.33 -96.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 03/09/03 30/06/03 31/03/03 CAGR
Date 30/08/04 28/05/04 24/02/04 21/11/03 - 07/10/03 30/05/03 -
Price 0.45 0.56 0.12 0.12 0.00 0.12 0.12 -
P/RPS 100.62 145.14 0.00 0.45 0.00 0.52 0.56 6218.83%
P/EPS -8.15 -1.57 0.00 -0.16 0.00 -0.15 -0.14 2468.65%
EY -12.28 -63.79 -61,672.66 -634.22 0.00 -648.17 -729.33 -96.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 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