[PESONA] QoQ Quarter Result on 30-Jun-2006 [#4]

Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -489.16%
YoY- -2020.13%
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 11,307 12,314 13,118 11,023 14,599 19,576 19,311 -30.03%
PBT -4,209 -1,999 -999 -10,532 -1,304 -645 1,597 -
Tax 81 -137 -135 1,565 -218 -474 -418 -
NP -4,128 -2,136 -1,134 -8,967 -1,522 -1,119 1,179 -
-
NP to SH -4,128 -2,136 -1,134 -8,967 -1,522 -1,119 1,179 -
-
Tax Rate - - - - - - 26.17% -
Total Cost 15,435 14,450 14,252 19,990 16,121 20,695 18,132 -10.18%
-
Net Worth 88,064 92,486 94,496 88,036 76,263 60,936 61,545 27.00%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 88,064 92,486 94,496 88,036 76,263 60,936 61,545 27.00%
NOSH 110,080 110,103 110,097 109,922 108,714 108,640 108,165 1.17%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -36.51% -17.35% -8.64% -81.35% -10.43% -5.72% 6.11% -
ROE -4.69% -2.31% -1.20% -10.19% -2.00% -1.84% 1.92% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 10.27 11.18 11.91 10.03 13.43 18.02 17.85 -30.84%
EPS -3.75 -1.94 -1.03 -8.15 -1.40 -1.03 1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.84 0.8583 0.8009 0.7015 0.5609 0.569 25.52%
Adjusted Per Share Value based on latest NOSH - 109,922
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 1.62 1.76 1.88 1.58 2.09 2.80 2.77 -30.08%
EPS -0.59 -0.31 -0.16 -1.28 -0.22 -0.16 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1261 0.1324 0.1353 0.1261 0.1092 0.0873 0.0881 27.03%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.22 0.20 0.14 0.19 0.31 0.16 0.19 -
P/RPS 2.14 1.79 1.17 1.89 2.31 0.89 1.06 59.80%
P/EPS -5.87 -10.31 -13.59 -2.33 -22.14 -15.53 17.43 -
EY -17.05 -9.70 -7.36 -42.93 -4.52 -6.44 5.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.24 0.16 0.24 0.44 0.29 0.33 -10.38%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 23/02/07 22/11/06 30/08/06 14/06/06 28/02/06 28/11/05 -
Price 0.17 0.26 0.19 0.17 0.15 0.65 0.17 -
P/RPS 1.66 2.32 1.59 1.70 1.12 3.61 0.95 45.12%
P/EPS -4.53 -13.40 -18.45 -2.08 -10.71 -63.11 15.60 -
EY -22.06 -7.46 -5.42 -47.99 -9.33 -1.58 6.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.31 0.22 0.21 0.21 1.16 0.30 -21.17%

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