[PESONA] QoQ Cumulative Quarter Result on 31-Mar-2005 [#3]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -35.24%
YoY- 96.42%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 38,888 19,311 46,348 36,631 25,831 12,873 14,064 96.63%
PBT 952 1,597 -6,116 -5,601 -3,991 -2,254 -174,308 -
Tax -892 -418 281 -700 -668 -120 589 -
NP 60 1,179 -5,835 -6,301 -4,659 -2,374 -173,719 -
-
NP to SH 60 1,179 -5,835 -6,301 -4,659 -2,374 -173,719 -
-
Tax Rate 93.70% 26.17% - - - - - -
Total Cost 38,828 18,132 52,183 42,932 30,490 15,247 187,783 -64.93%
-
Net Worth 56,089 61,545 47,874 32,793 34,135 3,432,012 1,440,964 -88.44%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 56,089 61,545 47,874 32,793 34,135 3,432,012 1,440,964 -88.44%
NOSH 100,000 108,165 86,572 83,126 83,196 7,913,333 3,144,837 -89.89%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.15% 6.11% -12.59% -17.20% -18.04% -18.44% -1,235.20% -
ROE 0.11% 1.92% -12.19% -19.21% -13.65% -0.07% -12.06% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 38.89 17.85 53.54 44.07 31.05 0.16 0.45 1838.90%
EPS 0.06 1.09 -6.74 -7.58 -5.60 -0.03 -552.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5609 0.569 0.553 0.3945 0.4103 0.4337 0.4582 14.39%
Adjusted Per Share Value based on latest NOSH - 83,350
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 5.60 2.78 6.67 5.27 3.72 1.85 2.02 96.97%
EPS 0.01 0.17 -0.84 -0.91 -0.67 -0.34 -25.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0807 0.0886 0.0689 0.0472 0.0491 4.9382 2.0734 -88.44%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.16 0.19 0.25 0.40 0.40 0.40 0.50 -
P/RPS 0.41 1.06 0.47 0.91 1.29 245.89 111.80 -97.59%
P/EPS 266.67 17.43 -3.71 -5.28 -7.14 -1,333.33 -9.05 -
EY 0.38 5.74 -26.96 -18.95 -14.00 -0.07 -11.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.45 1.01 0.97 0.92 1.09 -58.53%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 28/11/05 30/08/05 27/05/05 25/02/05 22/12/04 30/08/04 -
Price 0.65 0.17 0.22 0.25 0.45 0.41 0.45 -
P/RPS 1.67 0.95 0.41 0.57 1.45 252.04 100.62 -93.44%
P/EPS 1,083.33 15.60 -3.26 -3.30 -8.04 -1,366.67 -8.15 -
EY 0.09 6.41 -30.64 -30.32 -12.44 -0.07 -12.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.30 0.40 0.63 1.10 0.95 0.98 11.86%

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