[PENSONI] QoQ Annualized Quarter Result on 30-Nov-2012 [#2]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
22-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- -22.25%
YoY- 56.09%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 411,596 356,024 350,530 359,994 375,456 348,643 344,493 12.56%
PBT 15,668 3,943 7,301 10,684 13,884 -11,064 2,801 214.12%
Tax 12 -381 -57 -26 -16 77 -53 -
NP 15,680 3,562 7,244 10,658 13,868 -10,987 2,748 218.30%
-
NP to SH 15,544 3,627 7,084 10,558 13,580 -10,615 2,988 199.33%
-
Tax Rate -0.08% 9.66% 0.78% 0.24% 0.12% - 1.89% -
Total Cost 395,916 352,462 343,286 349,336 361,588 359,630 341,745 10.27%
-
Net Worth 0 87,988 89,841 90,761 88,806 85,201 97,233 -
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 0 87,988 89,841 90,761 88,806 85,201 97,233 -
NOSH 92,620 92,620 92,620 92,614 92,506 92,610 92,603 0.01%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 3.81% 1.00% 2.07% 2.96% 3.69% -3.15% 0.80% -
ROE 0.00% 4.12% 7.89% 11.63% 15.29% -12.46% 3.07% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 444.39 384.39 378.46 388.70 405.87 376.46 372.01 12.54%
EPS 12.00 2.80 7.65 11.40 14.68 -11.00 3.23 139.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.95 0.97 0.98 0.96 0.92 1.05 -
Adjusted Per Share Value based on latest NOSH - 92,807
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 261.51 226.20 222.71 228.73 238.55 221.51 218.88 12.55%
EPS 9.88 2.30 4.50 6.71 8.63 -6.74 1.90 199.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.559 0.5708 0.5767 0.5642 0.5413 0.6178 -
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.67 0.52 0.50 0.52 0.53 0.49 0.54 -
P/RPS 0.15 0.14 0.13 0.13 0.13 0.13 0.15 0.00%
P/EPS 3.99 13.28 6.54 4.56 3.61 -4.27 16.74 -61.45%
EY 25.05 7.53 15.30 21.92 27.70 -23.39 5.98 159.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.55 0.52 0.53 0.55 0.53 0.51 -
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 29/10/13 31/07/13 23/04/13 22/01/13 25/10/12 27/07/12 27/04/12 -
Price 0.785 0.655 0.48 0.46 0.48 0.48 0.51 -
P/RPS 0.18 0.17 0.13 0.12 0.12 0.13 0.14 18.18%
P/EPS 4.68 16.73 6.28 4.04 3.27 -4.19 15.81 -55.48%
EY 21.38 5.98 15.93 24.78 30.58 -23.88 6.33 124.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.69 0.49 0.47 0.50 0.52 0.49 -

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