[PENSONI] QoQ Quarter Result on 30-Nov-2012 [#2]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
22-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- -44.51%
YoY- 94.03%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 102,899 93,126 82,901 86,133 93,864 90,273 85,081 13.47%
PBT 3,917 -1,553 134 1,871 3,471 -13,165 -1,136 -
Tax 3 -338 -30 -9 -4 117 -5 -
NP 3,920 -1,891 104 1,862 3,467 -13,048 -1,141 -
-
NP to SH 3,886 -1,958 34 1,884 3,395 -12,856 -1,141 -
-
Tax Rate -0.08% - 22.39% 0.48% 0.12% - - -
Total Cost 98,979 95,017 82,797 84,271 90,397 103,321 86,222 9.60%
-
Net Worth 0 87,988 89,841 90,951 88,806 86,126 97,402 -
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 0 87,988 89,841 90,951 88,806 86,126 97,402 -
NOSH 92,620 92,620 92,620 92,807 92,506 92,609 92,764 -0.10%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 3.81% -2.03% 0.13% 2.16% 3.69% -14.45% -1.34% -
ROE 0.00% -2.23% 0.04% 2.07% 3.82% -14.93% -1.17% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 111.10 100.55 89.51 92.81 101.47 97.48 91.72 13.59%
EPS 3.00 -1.51 0.04 2.03 3.67 -14.00 -1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.95 0.97 0.98 0.96 0.93 1.05 -
Adjusted Per Share Value based on latest NOSH - 92,807
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 65.38 59.17 52.67 54.73 59.64 57.36 54.06 13.47%
EPS 2.47 -1.24 0.02 1.20 2.16 -8.17 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.559 0.5708 0.5779 0.5642 0.5472 0.6189 -
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.67 0.52 0.50 0.52 0.53 0.49 0.54 -
P/RPS 0.60 0.52 0.56 0.56 0.52 0.50 0.59 1.12%
P/EPS 15.97 -24.60 1,362.06 25.62 14.44 -3.53 -43.90 -
EY 6.26 -4.07 0.07 3.90 6.92 -28.33 -2.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.55 0.52 0.53 0.55 0.53 0.51 -
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 29/10/13 31/07/13 23/04/13 22/01/13 25/10/12 27/07/12 27/04/12 -
Price 0.785 0.655 0.48 0.46 0.48 0.48 0.51 -
P/RPS 0.71 0.65 0.54 0.50 0.47 0.49 0.56 17.09%
P/EPS 18.71 -30.98 1,307.58 22.66 13.08 -3.46 -41.46 -
EY 5.34 -3.23 0.08 4.41 7.65 -28.92 -2.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.69 0.49 0.47 0.50 0.52 0.49 -

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