[PENSONI] QoQ Quarter Result on 31-Aug-2013 [#1]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
29-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- 298.47%
YoY- 14.46%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Quarter Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 89,651 94,625 86,550 102,899 93,126 82,901 86,133 2.70%
PBT -2,705 1,808 -1,173 3,917 -1,553 134 1,871 -
Tax 897 -32 -7 3 -338 -30 -9 -
NP -1,808 1,776 -1,180 3,920 -1,891 104 1,862 -
-
NP to SH -1,641 1,792 -1,166 3,886 -1,958 34 1,884 -
-
Tax Rate - 1.77% - -0.08% - 22.39% 0.48% -
Total Cost 91,459 92,849 87,730 98,979 95,017 82,797 84,271 5.61%
-
Net Worth 95,954 97,251 90,767 0 87,988 89,841 90,951 3.63%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div 2,593 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 95,954 97,251 90,767 0 87,988 89,841 90,951 3.63%
NOSH 129,668 129,668 129,668 92,620 92,620 92,620 92,807 25.00%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin -2.02% 1.88% -1.36% 3.81% -2.03% 0.13% 2.16% -
ROE -1.71% 1.84% -1.28% 0.00% -2.23% 0.04% 2.07% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 69.14 72.97 66.75 111.10 100.55 89.51 92.81 -17.83%
EPS -1.27 1.38 -0.90 3.00 -1.51 0.04 2.03 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.75 0.70 0.00 0.95 0.97 0.98 -17.09%
Adjusted Per Share Value based on latest NOSH - 92,620
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 56.96 60.12 54.99 65.38 59.17 52.67 54.73 2.70%
EPS -1.04 1.14 -0.74 2.47 -1.24 0.02 1.20 -
DPS 1.65 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6097 0.6179 0.5767 0.00 0.559 0.5708 0.5779 3.63%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.43 0.44 0.56 0.67 0.52 0.50 0.52 -
P/RPS 0.62 0.60 0.84 0.60 0.52 0.56 0.56 7.02%
P/EPS -33.98 31.84 -62.28 15.97 -24.60 1,362.06 25.62 -
EY -2.94 3.14 -1.61 6.26 -4.07 0.07 3.90 -
DY 4.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.80 0.00 0.55 0.52 0.53 6.20%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 31/07/14 29/04/14 24/01/14 29/10/13 31/07/13 23/04/13 22/01/13 -
Price 0.475 0.47 0.46 0.785 0.655 0.48 0.46 -
P/RPS 0.69 0.64 0.69 0.71 0.65 0.54 0.50 23.97%
P/EPS -37.53 34.01 -51.16 18.71 -30.98 1,307.58 22.66 -
EY -2.66 2.94 -1.95 5.34 -3.23 0.08 4.41 -
DY 4.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.63 0.66 0.00 0.69 0.49 0.47 22.87%

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