[PESONA] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
12-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -24.69%
YoY- 31.73%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 16,760 15,492 15,377 16,376 16,256 24,887 26,642 -26.56%
PBT -23,008 -50,581 -16,229 -12,612 -11,236 -3,931 -14,210 37.84%
Tax 452 217 1,942 1,320 2,180 469 -565 -
NP -22,556 -50,364 -14,286 -11,292 -9,056 -3,462 -14,776 32.54%
-
NP to SH -22,556 -50,364 -14,286 -11,292 -9,056 -3,462 -14,776 32.54%
-
Tax Rate - - - - - - - -
Total Cost 39,316 65,856 29,663 27,668 25,312 28,349 41,418 -3.40%
-
Net Worth 0 22,426 45,712 47,353 51,122 38,324 44,372 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 0 22,426 45,712 47,353 51,122 38,324 44,372 -
NOSH 199,257 186,891 182,849 182,129 182,580 127,749 110,930 47.71%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -134.58% -325.10% -92.91% -68.95% -55.71% -13.91% -55.46% -
ROE 0.00% -224.57% -31.25% -23.85% -17.71% -9.03% -33.30% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.41 8.29 8.41 8.99 8.90 19.48 24.02 -50.29%
EPS -11.32 -26.95 -7.81 -6.20 -4.96 -2.71 -13.32 -10.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.12 0.25 0.26 0.28 0.30 0.40 -
Adjusted Per Share Value based on latest NOSH - 181,881
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.41 2.23 2.21 2.36 2.34 3.58 3.83 -26.54%
EPS -3.25 -7.25 -2.06 -1.62 -1.30 -0.50 -2.13 32.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0323 0.0658 0.0681 0.0736 0.0551 0.0638 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.11 0.10 0.18 0.17 0.09 0.09 0.12 -
P/RPS 1.31 1.21 2.14 1.89 1.01 0.46 0.50 89.93%
P/EPS -0.97 -0.37 -2.30 -2.74 -1.81 -3.32 -0.90 5.11%
EY -102.91 -269.48 -43.41 -36.47 -55.11 -30.11 -111.00 -4.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.83 0.72 0.65 0.32 0.30 0.30 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 30/08/10 21/05/10 12/02/10 25/11/09 20/08/09 22/05/09 -
Price 0.14 0.10 0.11 0.26 0.11 0.09 0.10 -
P/RPS 1.66 1.21 1.31 2.89 1.24 0.46 0.42 149.77%
P/EPS -1.24 -0.37 -1.41 -4.19 -2.22 -3.32 -0.75 39.77%
EY -80.86 -269.48 -71.03 -23.85 -45.09 -30.11 -133.20 -28.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.83 0.44 1.00 0.39 0.30 0.25 -

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