[PESONA] QoQ Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 95.42%
YoY- 81.38%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 18,319 13,621 9,811 4,777 16,143 11,995 8,455 67.51%
PBT 20,761 17,864 18,090 -1,172 -23,533 -8,490 -6,929 -
Tax 578 364 244 122 597 336 226 87.12%
NP 21,339 18,228 18,334 -1,050 -22,936 -8,154 -6,703 -
-
NP to SH 21,339 18,228 18,334 -1,050 -22,936 -8,154 -6,703 -
-
Tax Rate -2.78% -2.04% -1.35% - - - - -
Total Cost -3,020 -4,607 -8,523 5,827 39,079 20,149 15,158 -
-
Net Worth 3,981 1,989 1,990 -71,320 -17,920 -9,943 -3,978 -
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 3,981 1,989 1,990 -71,320 -17,920 -9,943 -3,978 -
NOSH 199,057 198,995 199,066 198,113 199,111 198,878 198,902 0.05%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 116.49% 133.82% 186.87% -21.98% -142.08% -67.98% -79.28% -
ROE 536.00% 916.00% 921.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 9.20 6.84 4.93 2.41 8.11 6.03 4.25 67.41%
EPS 10.72 9.16 9.21 -0.53 -11.52 -4.10 -3.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.01 0.01 -0.36 -0.09 -0.05 -0.02 -
Adjusted Per Share Value based on latest NOSH - 198,113
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.62 1.95 1.40 0.68 2.31 1.72 1.21 67.44%
EPS 3.06 2.61 2.63 -0.15 -3.28 -1.17 -0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0057 0.0028 0.0029 -0.1021 -0.0257 -0.0142 -0.0057 -
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.10 0.09 0.06 0.05 0.05 0.05 0.14 -
P/RPS 0.00 1.31 0.00 2.07 0.62 0.83 3.29 -
P/EPS 0.00 0.98 0.00 -9.43 -0.43 -1.22 -4.15 -
EY 0.00 101.78 0.00 -10.60 -230.38 -82.00 -24.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 9.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 24/05/12 24/02/12 15/11/11 19/08/11 20/05/11 28/02/11 -
Price 0.07 0.10 0.08 0.06 0.05 0.05 0.06 -
P/RPS 0.00 1.46 0.00 2.49 0.62 0.83 1.41 -
P/EPS 0.00 1.09 0.00 -11.32 -0.43 -1.22 -1.78 -
EY 0.00 91.60 0.00 -8.83 -230.38 -82.00 -56.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 10.00 0.00 0.00 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