[PESONA] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -190.46%
YoY- -240.73%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 331,498 186,080 674,056 478,955 276,695 172,797 625,483 -34.53%
PBT 9,401 5,992 -12,771 -17,443 -6,057 3,796 17,746 -34.55%
Tax 212 -31 -1,215 -1,349 356 -652 -4,104 -
NP 9,613 5,961 -13,986 -18,792 -5,701 3,144 13,642 -20.82%
-
NP to SH 7,911 4,983 -16,982 -21,195 -7,297 2,381 11,052 -19.99%
-
Tax Rate -2.26% 0.52% - - - 17.18% 23.13% -
Total Cost 321,885 180,119 688,042 497,747 282,396 169,653 611,841 -34.85%
-
Net Worth 167,074 164,155 159,151 154,982 168,881 185,491 183,116 -5.93%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - 6,949 -
Div Payout % - - - - - - 62.88% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 167,074 164,155 159,151 154,982 168,881 185,491 183,116 -5.93%
NOSH 694,986 694,986 694,986 694,986 694,986 694,986 694,941 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 2.90% 3.20% -2.07% -3.92% -2.06% 1.82% 2.18% -
ROE 4.74% 3.04% -10.67% -13.68% -4.32% 1.28% 6.04% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 47.70 26.77 96.99 68.92 39.81 24.86 90.01 -34.53%
EPS 1.14 0.72 -2.44 -3.05 -1.05 0.34 1.59 -19.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.2404 0.2362 0.229 0.223 0.243 0.2669 0.2635 -5.93%
Adjusted Per Share Value based on latest NOSH - 694,986
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 47.46 26.64 96.51 68.58 39.62 24.74 89.56 -34.54%
EPS 1.13 0.71 -2.43 -3.03 -1.04 0.34 1.58 -20.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.2392 0.235 0.2279 0.2219 0.2418 0.2656 0.2622 -5.94%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.235 0.265 0.245 0.245 0.245 0.175 0.22 -
P/RPS 0.49 0.99 0.25 0.36 0.62 0.70 0.24 61.00%
P/EPS 20.64 36.96 -10.03 -8.03 -23.33 51.08 13.83 30.62%
EY 4.84 2.71 -9.97 -12.45 -4.29 1.96 7.23 -23.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.55 -
P/NAPS 0.98 1.12 1.07 1.10 1.01 0.66 0.83 11.72%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 29/09/21 21/05/21 24/03/21 27/11/20 27/08/20 26/06/20 27/02/20 -
Price 0.245 0.255 0.295 0.23 0.235 0.245 0.20 -
P/RPS 0.51 0.95 0.30 0.33 0.59 0.99 0.22 75.24%
P/EPS 21.52 35.57 -12.07 -7.54 -22.38 71.51 12.58 43.08%
EY 4.65 2.81 -8.28 -13.26 -4.47 1.40 7.95 -30.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
P/NAPS 1.02 1.08 1.29 1.03 0.97 0.92 0.76 21.69%

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