[PESONA] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 1.87%
YoY- 68.16%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 77,244 46,348 48,841 51,662 51,492 14,064 2,536 873.28%
PBT 6,388 -6,116 -7,468 -7,982 -9,016 -174,308 -234,782 -
Tax -1,672 281 -933 -1,336 -480 589 0 -
NP 4,716 -5,835 -8,401 -9,318 -9,496 -173,719 -234,782 -
-
NP to SH 4,716 -5,835 -8,401 -9,318 -9,496 -173,719 -234,782 -
-
Tax Rate 26.17% - - - - - - -
Total Cost 72,528 52,183 57,242 60,980 60,988 187,783 237,318 -54.59%
-
Net Worth 61,545 47,874 32,793 34,135 3,432,012 1,440,964 0 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 61,545 47,874 32,793 34,135 3,432,012 1,440,964 0 -
NOSH 108,165 86,572 83,126 83,196 7,913,333 3,144,837 657,286 -69.93%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.11% -12.59% -17.20% -18.04% -18.44% -1,235.20% -9,257.99% -
ROE 7.66% -12.19% -25.62% -27.30% -0.28% -12.06% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 71.41 53.54 58.76 62.10 0.65 0.45 0.39 3114.30%
EPS 4.36 -6.74 -10.11 -11.20 -0.12 -552.19 -3,571.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.569 0.553 0.3945 0.4103 0.4337 0.4582 0.00 -
Adjusted Per Share Value based on latest NOSH - 83,090
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 11.11 6.67 7.03 7.43 7.41 2.02 0.36 881.82%
EPS 0.68 -0.84 -1.21 -1.34 -1.37 -25.00 -33.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0886 0.0689 0.0472 0.0491 4.9382 2.0734 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.19 0.25 0.40 0.40 0.40 0.50 0.12 -
P/RPS 0.27 0.47 0.68 0.64 61.47 111.80 31.10 -95.76%
P/EPS 4.36 -3.71 -3.96 -3.57 -333.33 -9.05 -0.34 -
EY 22.95 -26.96 -25.27 -28.00 -0.30 -11.05 -297.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.45 1.01 0.97 0.92 1.09 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 30/08/05 27/05/05 25/02/05 22/12/04 30/08/04 28/05/04 -
Price 0.17 0.22 0.25 0.45 0.41 0.45 0.56 -
P/RPS 0.24 0.41 0.43 0.72 63.01 100.62 145.14 -98.59%
P/EPS 3.90 -3.26 -2.47 -4.02 -341.67 -8.15 -1.57 -
EY 25.65 -30.64 -40.43 -24.89 -0.29 -12.28 -63.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.40 0.63 1.10 0.95 0.98 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