[PESONA] QoQ Cumulative Quarter Result on 30-Jun-2004 [#4]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 1.34%
YoY- -1029.81%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 36,631 25,831 12,873 14,064 1,902 10,678 7,964 176.31%
PBT -5,601 -3,991 -2,254 -174,308 -176,087 -29,304 -22,612 -60.52%
Tax -700 -668 -120 589 0 42 41 -
NP -6,301 -4,659 -2,374 -173,719 -176,087 -29,262 -22,571 -57.25%
-
NP to SH -6,301 -4,659 -2,374 -173,719 -176,087 -29,262 -22,571 -57.25%
-
Tax Rate - - - - - - - -
Total Cost 42,932 30,490 15,247 187,783 177,989 39,940 30,535 25.47%
-
Net Worth 32,793 34,135 3,432,012 1,440,964 -65,991 -211,854 -205,183 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 32,793 34,135 3,432,012 1,440,964 -65,991 -211,854 -205,183 -
NOSH 83,126 83,196 7,913,333 3,144,837 657,286 395 39,542 64.02%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -17.20% -18.04% -18.44% -1,235.20% -9,257.99% -274.04% -283.41% -
ROE -19.21% -13.65% -0.07% -12.06% 0.00% 0.00% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 44.07 31.05 0.16 0.45 0.29 2,700.60 20.14 68.46%
EPS -7.58 -5.60 -0.03 -552.19 -26.79 -7,400.71 -57.08 -73.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3945 0.4103 0.4337 0.4582 -0.1004 -535.8069 -5.1889 -
Adjusted Per Share Value based on latest NOSH - 9,315,000
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 5.27 3.72 1.85 2.02 0.27 1.54 1.15 175.63%
EPS -0.91 -0.67 -0.34 -25.00 -25.34 -4.21 -3.25 -57.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0472 0.0491 4.9382 2.0734 -0.095 -0.3048 -0.2952 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.40 0.40 0.40 0.50 0.12 0.12 0.12 -
P/RPS 0.91 1.29 245.89 111.80 41.47 0.00 0.60 31.97%
P/EPS -5.28 -7.14 -1,333.33 -9.05 -0.45 0.00 -0.21 756.56%
EY -18.95 -14.00 -0.07 -11.05 -223.25 -61,672.66 -475.67 -88.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.97 0.92 1.09 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 22/12/04 30/08/04 28/05/04 24/02/04 21/11/03 -
Price 0.25 0.45 0.41 0.45 0.56 0.12 0.12 -
P/RPS 0.57 1.45 252.04 100.62 193.52 0.00 0.60 -3.35%
P/EPS -3.30 -8.04 -1,366.67 -8.15 -2.09 0.00 -0.21 526.32%
EY -30.32 -12.44 -0.07 -12.28 -47.84 -61,672.66 -475.67 -84.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.10 0.95 0.98 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