[PESONA] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 21.47%
YoY- -162.7%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 37,772 39,361 41,722 42,440 47,673 48,985 50,864 -18.00%
PBT -16,879 -10,832 -12,014 -11,368 -14,819 -9,609 -5,996 99.49%
Tax -301 -546 -548 -548 -355 -254 -544 -32.62%
NP -17,180 -11,378 -12,562 -11,916 -15,174 -9,864 -6,540 90.49%
-
NP to SH -17,180 -11,378 -12,562 -11,916 -15,174 -9,864 -6,540 90.49%
-
Tax Rate - - - - - - - -
Total Cost 54,952 50,739 54,284 54,356 62,847 58,849 57,404 -2.87%
-
Net Worth 57,193 68,184 71,499 74,749 81,367 87,940 92,484 -27.43%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 57,193 68,184 71,499 74,749 81,367 87,940 92,484 -27.43%
NOSH 109,987 109,974 109,999 109,926 109,956 109,925 110,101 -0.06%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -45.48% -28.91% -30.11% -28.08% -31.83% -20.14% -12.86% -
ROE -30.04% -16.69% -17.57% -15.94% -18.65% -11.22% -7.07% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 34.34 35.79 37.93 38.61 43.36 44.56 46.20 -17.95%
EPS -15.62 -10.35 -11.42 -10.84 -13.80 -8.97 -5.94 90.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.62 0.65 0.68 0.74 0.80 0.84 -27.38%
Adjusted Per Share Value based on latest NOSH - 109,926
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 5.43 5.66 6.00 6.11 6.86 7.05 7.32 -18.06%
EPS -2.47 -1.64 -1.81 -1.71 -2.18 -1.42 -0.94 90.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0823 0.0981 0.1029 0.1076 0.1171 0.1265 0.1331 -27.44%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.08 0.14 0.15 0.17 0.22 0.22 0.20 -
P/RPS 0.23 0.39 0.40 0.44 0.51 0.49 0.43 -34.13%
P/EPS -0.51 -1.35 -1.31 -1.57 -1.59 -2.45 -3.37 -71.63%
EY -195.25 -73.90 -76.13 -63.76 -62.73 -40.79 -29.70 251.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.23 0.23 0.25 0.30 0.28 0.24 -26.92%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 26/05/08 26/02/08 30/11/07 29/08/07 28/05/07 23/02/07 -
Price 0.12 0.10 0.12 0.16 0.17 0.17 0.26 -
P/RPS 0.35 0.28 0.32 0.41 0.39 0.38 0.56 -26.92%
P/EPS -0.77 -0.97 -1.05 -1.48 -1.23 -1.89 -4.38 -68.65%
EY -130.17 -103.47 -95.17 -67.75 -81.18 -52.78 -22.85 219.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.16 0.18 0.24 0.23 0.21 0.31 -18.05%

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