[PESONA] QoQ Quarter Result on 31-Dec-2004 [#2]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 3.75%
YoY- 65.85%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 19,311 9,718 10,799 12,958 12,873 12,451 1,756 393.80%
PBT 1,597 -515 -1,610 -1,737 -2,254 1,846 36,154 -87.48%
Tax -418 982 -32 -548 -120 17 0 -
NP 1,179 467 -1,642 -2,285 -2,374 1,863 36,154 -89.77%
-
NP to SH 1,179 467 -1,642 -2,285 -2,374 1,863 36,154 -89.77%
-
Tax Rate 26.17% - - - - -0.92% 0.00% -
Total Cost 18,132 9,251 12,441 15,243 15,247 10,588 -34,398 -
-
Net Worth 61,545 53,802 32,881 34,092 3,432,012 4,268,133 -132,961 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 61,545 53,802 32,881 34,092 3,432,012 4,268,133 -132,961 -
NOSH 108,165 97,291 83,350 83,090 7,913,333 9,315,000 1,324,322 -81.14%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.11% 4.81% -15.21% -17.63% -18.44% 14.96% 2,058.88% -
ROE 1.92% 0.87% -4.99% -6.70% -0.07% 0.04% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 17.85 9.99 12.96 15.59 0.16 0.13 0.13 2553.56%
EPS 1.09 0.48 -1.97 -2.75 -0.03 2.29 2.73 -45.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.569 0.553 0.3945 0.4103 0.4337 0.4582 -0.1004 -
Adjusted Per Share Value based on latest NOSH - 83,090
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.77 1.39 1.55 1.86 1.84 1.78 0.25 396.27%
EPS 0.17 0.07 -0.24 -0.33 -0.34 0.27 5.18 -89.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0881 0.077 0.0471 0.0488 4.9141 6.1113 -0.1904 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.19 0.25 0.40 0.40 0.40 0.50 0.12 -
P/RPS 1.06 2.50 3.09 2.56 245.89 374.07 90.50 -94.82%
P/EPS 17.43 52.08 -20.30 -14.55 -1,333.33 2,500.00 4.40 150.14%
EY 5.74 1.92 -4.92 -6.87 -0.07 0.04 22.75 -60.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.45 1.01 0.97 0.92 1.09 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 30/08/05 27/05/05 25/02/05 22/12/04 30/08/04 28/05/04 -
Price 0.17 0.22 0.25 0.45 0.41 0.45 0.56 -
P/RPS 0.95 2.20 1.93 2.89 252.04 336.66 422.34 -98.27%
P/EPS 15.60 45.83 -12.69 -16.36 -1,366.67 2,250.00 20.51 -16.66%
EY 6.41 2.18 -7.88 -6.11 -0.07 0.04 4.88 19.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.40 0.63 1.10 0.95 0.98 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