[PESONA] QoQ Quarter Result on 30-Sep-2004 [#1]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
22-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -227.43%
YoY- 67.0%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 9,718 10,799 12,958 12,873 12,451 1,756 2,714 134.23%
PBT -515 -1,610 -1,737 -2,254 1,846 36,154 -6,692 -81.93%
Tax 982 -32 -548 -120 17 0 0 -
NP 467 -1,642 -2,285 -2,374 1,863 36,154 -6,692 -
-
NP to SH 467 -1,642 -2,285 -2,374 1,863 36,154 -6,692 -
-
Tax Rate - - - - -0.92% 0.00% - -
Total Cost 9,251 12,441 15,243 15,247 10,588 -34,398 9,406 -1.10%
-
Net Worth 53,802 32,881 34,092 3,432,012 4,268,133 -132,961 -211,871 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 53,802 32,881 34,092 3,432,012 4,268,133 -132,961 -211,871 -
NOSH 97,291 83,350 83,090 7,913,333 9,315,000 1,324,322 395 3842.52%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.81% -15.21% -17.63% -18.44% 14.96% 2,058.88% -246.57% -
ROE 0.87% -4.99% -6.70% -0.07% 0.04% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 9.99 12.96 15.59 0.16 0.13 0.13 686.35 -94.05%
EPS 0.48 -1.97 -2.75 -0.03 2.29 2.73 -1,692.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.553 0.3945 0.4103 0.4337 0.4582 -0.1004 -535.8069 -
Adjusted Per Share Value based on latest NOSH - 7,913,333
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 1.40 1.55 1.86 1.85 1.79 0.25 0.39 134.62%
EPS 0.07 -0.24 -0.33 -0.34 0.27 5.20 -0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0774 0.0473 0.0491 4.9382 6.1413 -0.1913 -0.3049 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.25 0.40 0.40 0.40 0.50 0.12 0.12 -
P/RPS 2.50 3.09 2.56 245.89 374.07 90.50 0.02 2407.36%
P/EPS 52.08 -20.30 -14.55 -1,333.33 2,500.00 4.40 -0.01 -
EY 1.92 -4.92 -6.87 -0.07 0.04 22.75 -14,102.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 1.01 0.97 0.92 1.09 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 27/05/05 25/02/05 22/12/04 30/08/04 28/05/04 24/02/04 -
Price 0.22 0.25 0.45 0.41 0.45 0.56 0.12 -
P/RPS 2.20 1.93 2.89 252.04 336.66 422.34 0.02 2202.35%
P/EPS 45.83 -12.69 -16.36 -1,366.67 2,250.00 20.51 -0.01 -
EY 2.18 -7.88 -6.11 -0.07 0.04 4.88 -14,102.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.63 1.10 0.95 0.98 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