[PESONA] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 17.07%
YoY- 193.04%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 73,737 220,775 157,670 18,319 13,621 9,811 4,777 518.91%
PBT 5,479 17,195 14,195 20,761 17,864 18,090 -1,172 -
Tax -1,424 -5,424 -4,254 578 364 244 122 -
NP 4,055 11,771 9,941 21,339 18,228 18,334 -1,050 -
-
NP to SH 4,055 11,771 9,941 21,339 18,228 18,334 -1,050 -
-
Tax Rate 25.99% 31.54% 29.97% -2.78% -2.04% -1.35% - -
Total Cost 69,682 209,004 147,729 -3,020 -4,607 -8,523 5,827 422.14%
-
Net Worth 67,862 63,442 61,736 3,981 1,989 1,990 -71,320 -
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 4,634 - - - - - -
Div Payout % - 39.37% - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 67,862 63,442 61,736 3,981 1,989 1,990 -71,320 -
NOSH 466,091 463,425 455,714 199,057 198,995 199,066 198,113 76.79%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.50% 5.33% 6.30% 116.49% 133.82% 186.87% -21.98% -
ROE 5.98% 18.55% 16.10% 536.00% 916.00% 921.00% 0.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 15.82 47.64 33.94 9.20 6.84 4.93 2.41 250.18%
EPS 0.87 2.54 2.14 10.72 9.16 9.21 -0.53 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1456 0.1369 0.1329 0.02 0.01 0.01 -0.36 -
Adjusted Per Share Value based on latest NOSH - 199,423
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 10.61 31.77 22.69 2.64 1.96 1.41 0.69 517.33%
EPS 0.58 1.69 1.43 3.07 2.62 2.64 -0.15 -
DPS 0.00 0.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0976 0.0913 0.0888 0.0057 0.0029 0.0029 -0.1026 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.21 0.25 0.10 0.10 0.09 0.06 0.05 -
P/RPS 1.33 0.52 0.29 0.00 1.31 0.00 2.07 -25.52%
P/EPS 24.14 9.84 4.67 0.00 0.98 0.00 -9.43 -
EY 4.14 10.16 21.40 0.00 101.78 0.00 -10.60 -
DY 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.83 0.75 0.73 9.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 07/05/13 28/11/12 27/08/12 24/05/12 24/02/12 15/11/11 -
Price 0.30 0.225 0.23 0.07 0.10 0.08 0.06 -
P/RPS 1.90 0.47 0.68 0.00 1.46 0.00 2.49 -16.48%
P/EPS 34.48 8.86 10.75 0.00 1.09 0.00 -11.32 -
EY 2.90 11.29 9.30 0.00 91.60 0.00 -8.83 -
DY 0.00 4.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.64 1.73 0.51 10.00 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