[PESONA] QoQ Cumulative Quarter Result on 30-Jun-2005 [#4]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 7.4%
YoY- 96.64%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 53,487 38,888 19,311 46,348 36,631 25,831 12,873 158.67%
PBT -352 952 1,597 -6,116 -5,601 -3,991 -2,254 -71.03%
Tax -1,110 -892 -418 281 -700 -668 -120 341.24%
NP -1,462 60 1,179 -5,835 -6,301 -4,659 -2,374 -27.63%
-
NP to SH -1,462 60 1,179 -5,835 -6,301 -4,659 -2,374 -27.63%
-
Tax Rate - 93.70% 26.17% - - - - -
Total Cost 54,949 38,828 18,132 52,183 42,932 30,490 15,247 135.24%
-
Net Worth 75,969 56,089 61,545 47,874 32,793 34,135 3,432,012 -92.13%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 75,969 56,089 61,545 47,874 32,793 34,135 3,432,012 -92.13%
NOSH 108,296 100,000 108,165 86,572 83,126 83,196 7,913,333 -94.29%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -2.73% 0.15% 6.11% -12.59% -17.20% -18.04% -18.44% -
ROE -1.92% 0.11% 1.92% -12.19% -19.21% -13.65% -0.07% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 49.39 38.89 17.85 53.54 44.07 31.05 0.16 4483.49%
EPS -1.35 0.06 1.09 -6.74 -7.58 -5.60 -0.03 1168.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7015 0.5609 0.569 0.553 0.3945 0.4103 0.4337 37.83%
Adjusted Per Share Value based on latest NOSH - 97,291
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 7.66 5.57 2.77 6.64 5.24 3.70 1.84 159.01%
EPS -0.21 0.01 0.17 -0.84 -0.90 -0.67 -0.34 -27.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1088 0.0803 0.0881 0.0685 0.047 0.0489 4.9141 -92.13%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.31 0.16 0.19 0.25 0.40 0.40 0.40 -
P/RPS 0.63 0.41 1.06 0.47 0.91 1.29 245.89 -98.13%
P/EPS -22.96 266.67 17.43 -3.71 -5.28 -7.14 -1,333.33 -93.34%
EY -4.35 0.38 5.74 -26.96 -18.95 -14.00 -0.07 1472.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.29 0.33 0.45 1.01 0.97 0.92 -38.87%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 14/06/06 28/02/06 28/11/05 30/08/05 27/05/05 25/02/05 22/12/04 -
Price 0.15 0.65 0.17 0.22 0.25 0.45 0.41 -
P/RPS 0.30 1.67 0.95 0.41 0.57 1.45 252.04 -98.88%
P/EPS -11.11 1,083.33 15.60 -3.26 -3.30 -8.04 -1,366.67 -95.96%
EY -9.00 0.09 6.41 -30.64 -30.32 -12.44 -0.07 2454.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 1.16 0.30 0.40 0.63 1.10 0.95 -63.47%

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