[PENSONI] QoQ Quarter Result on 28-Feb-2013 [#3]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
23-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- -98.2%
YoY- 102.98%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 86,550 102,899 93,126 82,901 86,133 93,864 90,273 -2.76%
PBT -1,173 3,917 -1,553 134 1,871 3,471 -13,165 -80.02%
Tax -7 3 -338 -30 -9 -4 117 -
NP -1,180 3,920 -1,891 104 1,862 3,467 -13,048 -79.82%
-
NP to SH -1,166 3,886 -1,958 34 1,884 3,395 -12,856 -79.78%
-
Tax Rate - -0.08% - 22.39% 0.48% 0.12% - -
Total Cost 87,730 98,979 95,017 82,797 84,271 90,397 103,321 -10.32%
-
Net Worth 90,767 0 87,988 89,841 90,951 88,806 86,126 3.55%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 90,767 0 87,988 89,841 90,951 88,806 86,126 3.55%
NOSH 129,668 92,620 92,620 92,620 92,807 92,506 92,609 25.13%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin -1.36% 3.81% -2.03% 0.13% 2.16% 3.69% -14.45% -
ROE -1.28% 0.00% -2.23% 0.04% 2.07% 3.82% -14.93% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 66.75 111.10 100.55 89.51 92.81 101.47 97.48 -22.29%
EPS -0.90 3.00 -1.51 0.04 2.03 3.67 -14.00 -83.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.00 0.95 0.97 0.98 0.96 0.93 -17.24%
Adjusted Per Share Value based on latest NOSH - 92,620
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 54.99 65.38 59.17 52.67 54.73 59.64 57.36 -2.77%
EPS -0.74 2.47 -1.24 0.02 1.20 2.16 -8.17 -79.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5767 0.00 0.559 0.5708 0.5779 0.5642 0.5472 3.55%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.56 0.67 0.52 0.50 0.52 0.53 0.49 -
P/RPS 0.84 0.60 0.52 0.56 0.56 0.52 0.50 41.27%
P/EPS -62.28 15.97 -24.60 1,362.06 25.62 14.44 -3.53 576.53%
EY -1.61 6.26 -4.07 0.07 3.90 6.92 -28.33 -85.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.00 0.55 0.52 0.53 0.55 0.53 31.55%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 24/01/14 29/10/13 31/07/13 23/04/13 22/01/13 25/10/12 27/07/12 -
Price 0.46 0.785 0.655 0.48 0.46 0.48 0.48 -
P/RPS 0.69 0.71 0.65 0.54 0.50 0.47 0.49 25.60%
P/EPS -51.16 18.71 -30.98 1,307.58 22.66 13.08 -3.46 501.43%
EY -1.95 5.34 -3.23 0.08 4.41 7.65 -28.92 -83.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.00 0.69 0.49 0.47 0.50 0.52 17.20%

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