[PESONA] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 1846.1%
YoY- 373.52%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 157,670 18,319 13,621 9,811 4,777 16,143 11,995 454.36%
PBT 14,195 20,761 17,864 18,090 -1,172 -23,533 -8,490 -
Tax -4,254 578 364 244 122 597 336 -
NP 9,941 21,339 18,228 18,334 -1,050 -22,936 -8,154 -
-
NP to SH 9,941 21,339 18,228 18,334 -1,050 -22,936 -8,154 -
-
Tax Rate 29.97% -2.78% -2.04% -1.35% - - - -
Total Cost 147,729 -3,020 -4,607 -8,523 5,827 39,079 20,149 276.03%
-
Net Worth 61,736 3,981 1,989 1,990 -71,320 -17,920 -9,943 -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 61,736 3,981 1,989 1,990 -71,320 -17,920 -9,943 -
NOSH 455,714 199,057 198,995 199,066 198,113 199,111 198,878 73.54%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 6.30% 116.49% 133.82% 186.87% -21.98% -142.08% -67.98% -
ROE 16.10% 536.00% 916.00% 921.00% 0.00% 0.00% 0.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 33.94 9.20 6.84 4.93 2.41 8.11 6.03 215.42%
EPS 2.14 10.72 9.16 9.21 -0.53 -11.52 -4.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1329 0.02 0.01 0.01 -0.36 -0.09 -0.05 -
Adjusted Per Share Value based on latest NOSH - 199,014
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 22.69 2.64 1.96 1.41 0.69 2.32 1.73 453.54%
EPS 1.43 3.07 2.62 2.64 -0.15 -3.30 -1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0888 0.0057 0.0029 0.0029 -0.1026 -0.0258 -0.0143 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.10 0.10 0.09 0.06 0.05 0.05 0.05 -
P/RPS 0.29 0.00 1.31 0.00 2.07 0.62 0.83 -50.29%
P/EPS 4.67 0.00 0.98 0.00 -9.43 -0.43 -1.22 -
EY 21.40 0.00 101.78 0.00 -10.60 -230.38 -82.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.73 9.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 27/08/12 24/05/12 24/02/12 15/11/11 19/08/11 20/05/11 -
Price 0.23 0.07 0.10 0.08 0.06 0.05 0.05 -
P/RPS 0.68 0.00 1.46 0.00 2.49 0.62 0.83 -12.41%
P/EPS 10.75 0.00 1.09 0.00 -11.32 -0.43 -1.22 -
EY 9.30 0.00 91.60 0.00 -8.83 -230.38 -82.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 0.51 10.00 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