[PESONA] QoQ TTM Result on 30-Jun-2007 [#4]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 7.28%
YoY- -45.5%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 40,500 43,147 45,210 47,718 47,762 51,054 58,316 -21.55%
PBT -15,736 -17,828 -16,662 -14,819 -17,739 -14,834 -13,480 10.85%
Tax -574 -357 -357 -355 1,374 1,075 738 -
NP -16,310 -18,185 -17,019 -15,174 -16,365 -13,759 -12,742 17.87%
-
NP to SH -16,310 -18,185 -17,019 -15,174 -16,365 -13,759 -12,742 17.87%
-
Tax Rate - - - - - - - -
Total Cost 56,810 61,332 62,229 62,892 64,127 64,813 71,058 -13.84%
-
Net Worth 68,139 71,543 74,749 81,389 88,064 92,486 94,496 -19.57%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 68,139 71,543 74,749 81,389 88,064 92,486 94,496 -19.57%
NOSH 109,902 110,066 109,926 109,985 110,080 110,103 110,097 -0.11%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -40.27% -42.15% -37.64% -31.80% -34.26% -26.95% -21.85% -
ROE -23.94% -25.42% -22.77% -18.64% -18.58% -14.88% -13.48% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 36.85 39.20 41.13 43.39 43.39 46.37 52.97 -21.47%
EPS -14.84 -16.52 -15.48 -13.80 -14.87 -12.50 -11.57 18.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.65 0.68 0.74 0.80 0.84 0.8583 -19.47%
Adjusted Per Share Value based on latest NOSH - 109,985
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 5.83 6.21 6.51 6.87 6.87 7.35 8.39 -21.53%
EPS -2.35 -2.62 -2.45 -2.18 -2.35 -1.98 -1.83 18.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.098 0.1029 0.1076 0.1171 0.1267 0.1331 0.136 -19.60%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.14 0.15 0.17 0.22 0.22 0.20 0.14 -
P/RPS 0.38 0.38 0.41 0.51 0.51 0.43 0.26 28.75%
P/EPS -0.94 -0.91 -1.10 -1.59 -1.48 -1.60 -1.21 -15.47%
EY -106.00 -110.15 -91.07 -62.71 -67.57 -62.48 -82.67 18.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.25 0.30 0.28 0.24 0.16 27.34%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 26/02/08 30/11/07 29/08/07 28/05/07 23/02/07 22/11/06 -
Price 0.10 0.12 0.16 0.17 0.17 0.26 0.19 -
P/RPS 0.27 0.31 0.39 0.39 0.39 0.56 0.36 -17.43%
P/EPS -0.67 -0.73 -1.03 -1.23 -1.14 -2.08 -1.64 -44.91%
EY -148.40 -137.68 -96.76 -81.15 -87.45 -48.06 -60.91 80.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.18 0.24 0.23 0.21 0.31 0.22 -19.11%

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